[SOP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -9.07%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,150,008 952,259 576,497 588,802 644,729 280,069 194,255 34.46%
PBT 298,743 337,381 160,190 132,675 241,170 64,511 33,633 43.86%
Tax -71,999 -132,155 -40,017 -31,112 -60,378 -8,358 -7,041 47.27%
NP 226,744 205,226 120,173 101,563 180,792 56,153 26,592 42.88%
-
NP to SH 220,115 237,978 111,863 94,224 167,176 53,431 27,626 41.28%
-
Tax Rate 24.10% 39.17% 24.98% 23.45% 25.04% 12.96% 20.93% -
Total Cost 923,264 747,033 456,324 487,239 463,937 223,916 167,663 32.85%
-
Net Worth 1,391,707 1,100,001 883,805 683,543 625,080 377,477 323,127 27.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,704 12,992 12,870 33,619 6,819 - 3,558 35.13%
Div Payout % 9.86% 5.46% 11.51% 35.68% 4.08% - 12.88% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,391,707 1,100,001 883,805 683,543 625,080 377,477 323,127 27.52%
NOSH 462,361 433,071 429,031 381,868 188,277 142,444 142,346 21.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.72% 21.55% 20.85% 17.25% 28.04% 20.05% 13.69% -
ROE 15.82% 21.63% 12.66% 13.78% 26.74% 14.15% 8.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 248.72 219.88 134.37 154.19 342.44 196.62 136.47 10.51%
EPS 47.61 54.95 26.07 24.67 88.79 37.51 19.41 16.11%
DPS 4.69 3.00 3.00 8.80 3.62 0.00 2.50 11.04%
NAPS 3.01 2.54 2.06 1.79 3.32 2.65 2.27 4.81%
Adjusted Per Share Value based on latest NOSH - 381,868
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.72 106.58 64.53 65.90 72.16 31.35 21.74 34.46%
EPS 24.64 26.64 12.52 10.55 18.71 5.98 3.09 41.30%
DPS 2.43 1.45 1.44 3.76 0.76 0.00 0.40 35.04%
NAPS 1.5577 1.2312 0.9892 0.7651 0.6996 0.4225 0.3617 27.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.29 3.76 2.65 2.30 3.12 3.78 1.89 -
P/RPS 2.53 1.71 1.97 1.49 0.91 1.92 1.38 10.61%
P/EPS 13.21 6.84 10.16 9.32 3.51 10.08 9.74 5.20%
EY 7.57 14.61 9.84 10.73 28.46 9.92 10.27 -4.95%
DY 0.75 0.80 1.13 3.83 1.16 0.00 1.32 -8.98%
P/NAPS 2.09 1.48 1.29 1.28 0.94 1.43 0.83 16.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 04/09/12 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 -
Price 6.81 4.19 2.72 2.80 5.35 3.80 2.50 -
P/RPS 2.74 1.91 2.02 1.82 1.56 1.93 1.83 6.95%
P/EPS 14.30 7.62 10.43 11.35 6.03 10.13 12.88 1.75%
EY 6.99 13.11 9.59 8.81 16.60 9.87 7.76 -1.72%
DY 0.69 0.72 1.10 3.14 0.68 0.00 1.00 -5.99%
P/NAPS 2.26 1.65 1.32 1.56 1.61 1.43 1.10 12.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment