[SOP] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.67%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 521,806 729,771 340,605 205,980 185,166 145,660 94,081 33.01%
PBT 103,680 256,456 100,276 35,675 37,912 41,325 50,984 12.54%
Tax -19,504 -69,317 -16,435 -3,601 -13,383 -12,409 -7,510 17.22%
NP 84,176 187,139 83,841 32,074 24,529 28,916 43,474 11.63%
-
NP to SH 78,994 171,496 78,553 33,337 24,529 28,916 43,474 10.45%
-
Tax Rate 18.81% 27.03% 16.39% 10.09% 35.30% 30.03% 14.73% -
Total Cost 437,630 542,632 256,764 173,906 160,637 116,744 50,607 43.22%
-
Net Worth 708,530 704,946 407,895 327,647 189,875 214,582 202,296 23.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,592 31,847 - 3,558 4,750 4,747 4,748 10.38%
Div Payout % 10.88% 18.57% - 10.67% 19.37% 16.42% 10.92% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 708,530 704,946 407,895 327,647 189,875 214,582 202,296 23.20%
NOSH 382,989 417,128 143,121 139,424 94,937 94,948 94,974 26.13%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.13% 25.64% 24.62% 15.57% 13.25% 19.85% 46.21% -
ROE 11.15% 24.33% 19.26% 10.17% 12.92% 13.48% 21.49% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 136.25 174.95 237.98 147.74 195.04 153.41 99.06 5.45%
EPS 20.63 41.11 54.89 23.91 25.84 30.45 45.77 -12.42%
DPS 2.24 7.63 0.00 2.55 5.00 5.00 5.00 -12.51%
NAPS 1.85 1.69 2.85 2.35 2.00 2.26 2.13 -2.31%
Adjusted Per Share Value based on latest NOSH - 139,424
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.40 81.68 38.12 23.05 20.72 16.30 10.53 33.00%
EPS 8.84 19.19 8.79 3.73 2.75 3.24 4.87 10.43%
DPS 0.96 3.56 0.00 0.40 0.53 0.53 0.53 10.39%
NAPS 0.793 0.789 0.4565 0.3667 0.2125 0.2402 0.2264 23.21%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.77 2.66 4.02 2.10 2.19 2.22 1.92 -
P/RPS 2.03 1.52 1.69 1.42 1.12 1.45 1.94 0.75%
P/EPS 13.43 6.47 7.32 8.78 8.48 7.29 4.19 21.40%
EY 7.45 15.46 13.65 11.39 11.80 13.72 23.84 -17.60%
DY 0.81 2.87 0.00 1.22 2.28 2.25 2.60 -17.65%
P/NAPS 1.50 1.57 1.41 0.89 1.10 0.98 0.90 8.87%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 -
Price 2.56 2.06 5.60 2.50 1.52 2.20 2.00 -
P/RPS 1.88 1.18 2.35 1.69 0.78 1.43 2.02 -1.18%
P/EPS 12.41 5.01 10.20 10.46 5.88 7.22 4.37 18.98%
EY 8.06 19.96 9.80 9.56 17.00 13.84 22.89 -15.95%
DY 0.88 3.71 0.00 1.02 3.29 2.27 2.50 -15.95%
P/NAPS 1.38 1.22 1.96 1.06 0.76 0.97 0.94 6.60%

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