[SOP] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.42%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 533,304 683,520 439,482 221,482 184,963 167,954 104,931 31.09%
PBT 134,659 208,560 151,370 39,089 31,875 47,403 53,192 16.72%
Tax -28,122 -54,674 -34,198 -5,607 -7,369 -13,541 -10,148 18.49%
NP 106,537 153,886 117,172 33,482 24,506 33,862 43,044 16.28%
-
NP to SH 99,869 140,563 109,275 34,476 24,506 33,862 43,044 15.04%
-
Tax Rate 20.88% 26.21% 22.59% 14.34% 23.12% 28.57% 19.08% -
Total Cost 426,767 529,634 322,310 188,000 160,457 134,092 61,887 37.92%
-
Net Worth 826,434 426,946 450,387 347,572 189,851 226,014 204,486 26.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,592 31,785 - 3,558 4,750 4,747 - -
Div Payout % 8.60% 22.61% - 10.32% 19.39% 14.02% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 826,434 426,946 450,387 347,572 189,851 226,014 204,486 26.18%
NOSH 428,204 426,946 142,527 142,447 94,925 94,963 98,785 27.66%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.98% 22.51% 26.66% 15.12% 13.25% 20.16% 41.02% -
ROE 12.08% 32.92% 24.26% 9.92% 12.91% 14.98% 21.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 124.54 160.09 308.35 155.48 194.85 176.86 106.22 2.68%
EPS 23.32 32.92 76.67 24.20 25.82 35.66 43.57 -9.88%
DPS 2.01 7.44 0.00 2.50 5.00 5.00 0.00 -
NAPS 1.93 1.00 3.16 2.44 2.00 2.38 2.07 -1.15%
Adjusted Per Share Value based on latest NOSH - 142,447
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 59.77 76.60 49.25 24.82 20.73 18.82 11.76 31.09%
EPS 11.19 15.75 12.25 3.86 2.75 3.79 4.82 15.05%
DPS 0.96 3.56 0.00 0.40 0.53 0.53 0.00 -
NAPS 0.9262 0.4785 0.5048 0.3895 0.2128 0.2533 0.2292 26.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.83 1.95 3.05 2.98 1.56 2.23 2.03 -
P/RPS 2.27 1.22 0.99 1.92 0.80 1.26 1.91 2.91%
P/EPS 12.13 5.92 3.98 12.31 6.04 6.25 4.66 17.26%
EY 8.24 16.88 25.14 8.12 16.55 15.99 21.46 -14.73%
DY 0.71 3.82 0.00 0.84 3.21 2.24 0.00 -
P/NAPS 1.47 1.95 0.97 1.22 0.78 0.94 0.98 6.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 -
Price 2.70 2.15 2.97 3.76 1.87 2.04 2.31 -
P/RPS 2.17 1.34 0.96 2.42 0.96 1.15 2.17 0.00%
P/EPS 11.58 6.53 3.87 15.54 7.24 5.72 5.30 13.89%
EY 8.64 15.31 25.81 6.44 13.81 17.48 18.86 -12.18%
DY 0.74 3.46 0.00 0.66 2.67 2.45 0.00 -
P/NAPS 1.40 2.15 0.94 1.54 0.94 0.86 1.12 3.78%

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