[SOP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.49%
YoY- 548.0%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 205,980 185,166 145,660 94,081 58,477 33,929 46,491 28.14%
PBT 35,675 37,912 41,325 50,984 12,936 3,034 14,010 16.84%
Tax -3,601 -13,383 -12,409 -7,510 -6,227 1,161 -4,237 -2.67%
NP 32,074 24,529 28,916 43,474 6,709 4,195 9,773 21.89%
-
NP to SH 33,337 24,529 28,916 43,474 6,709 1,450 9,773 22.68%
-
Tax Rate 10.09% 35.30% 30.03% 14.73% 48.14% -38.27% 30.24% -
Total Cost 173,906 160,637 116,744 50,607 51,768 29,734 36,718 29.57%
-
Net Worth 327,647 189,875 214,582 202,296 164,372 159,447 16,253,890 -47.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,558 4,750 4,747 4,748 2,831 4,743 - -
Div Payout % 10.67% 19.37% 16.42% 10.92% 42.20% 327.13% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 327,647 189,875 214,582 202,296 164,372 159,447 16,253,890 -47.81%
NOSH 139,424 94,937 94,948 94,974 95,013 94,909 95,202 6.56%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.57% 13.25% 19.85% 46.21% 11.47% 12.36% 21.02% -
ROE 10.17% 12.92% 13.48% 21.49% 4.08% 0.91% 0.06% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 147.74 195.04 153.41 99.06 61.55 35.75 48.83 20.25%
EPS 23.91 25.84 30.45 45.77 7.06 1.53 10.27 15.11%
DPS 2.55 5.00 5.00 5.00 3.00 5.00 0.00 -
NAPS 2.35 2.00 2.26 2.13 1.73 1.68 170.73 -51.02%
Adjusted Per Share Value based on latest NOSH - 94,974
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.05 20.72 16.30 10.53 6.55 3.80 5.20 28.15%
EPS 3.73 2.75 3.24 4.87 0.75 0.16 1.09 22.74%
DPS 0.40 0.53 0.53 0.53 0.32 0.53 0.00 -
NAPS 0.3667 0.2125 0.2402 0.2264 0.184 0.1785 18.1923 -47.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 2.10 2.19 2.22 1.92 0.00 0.00 0.00 -
P/RPS 1.42 1.12 1.45 1.94 0.00 0.00 0.00 -
P/EPS 8.78 8.48 7.29 4.19 0.00 0.00 0.00 -
EY 11.39 11.80 13.72 23.84 0.00 0.00 0.00 -
DY 1.22 2.28 2.25 2.60 0.00 0.00 0.00 -
P/NAPS 0.89 1.10 0.98 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.50 1.52 2.20 2.00 0.00 0.00 0.00 -
P/RPS 1.69 0.78 1.43 2.02 0.00 0.00 0.00 -
P/EPS 10.46 5.88 7.22 4.37 0.00 0.00 0.00 -
EY 9.56 17.00 13.84 22.89 0.00 0.00 0.00 -
DY 1.02 3.29 2.27 2.50 0.00 0.00 0.00 -
P/NAPS 1.06 0.76 0.97 0.94 0.00 0.00 0.00 -

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