[SOP] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -16.28%
YoY- 22.82%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,911,725 4,302,506 3,642,385 2,852,761 1,711,402 1,314,943 1,166,292 27.05%
PBT 359,712 188,136 120,781 160,274 139,631 213,935 362,776 -0.14%
Tax -101,502 -47,456 -32,464 -39,414 -38,995 -50,333 -135,474 -4.69%
NP 258,210 140,680 88,317 120,860 100,636 163,602 227,302 2.14%
-
NP to SH 239,253 130,048 84,938 112,758 91,805 160,059 265,063 -1.69%
-
Tax Rate 28.22% 25.22% 26.88% 24.59% 27.93% 23.53% 37.34% -
Total Cost 4,653,515 4,161,826 3,554,068 2,731,901 1,610,766 1,151,341 938,990 30.54%
-
Net Worth 2,093,896 1,527,563 1,392,706 1,321,361 879,590 1,353,557 1,211,106 9.54%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 34,696 -
Div Payout % - - - - - - 13.09% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,093,896 1,527,563 1,392,706 1,321,361 879,590 1,353,557 1,211,106 9.54%
NOSH 570,543 570,111 440,730 438,990 439,795 433,832 434,088 4.65%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.26% 3.27% 2.42% 4.24% 5.88% 12.44% 19.49% -
ROE 11.43% 8.51% 6.10% 8.53% 10.44% 11.83% 21.89% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 860.88 926.66 826.44 649.85 389.14 303.10 268.68 21.39%
EPS 41.93 28.01 19.27 25.69 20.87 36.89 61.06 -6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.67 3.29 3.16 3.01 2.00 3.12 2.79 4.67%
Adjusted Per Share Value based on latest NOSH - 438,990
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 550.25 482.00 408.05 319.59 191.72 147.31 130.66 27.04%
EPS 26.80 14.57 9.52 12.63 10.28 17.93 29.69 -1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.89 -
NAPS 2.3457 1.7113 1.5602 1.4803 0.9854 1.5164 1.3568 9.54%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.90 3.68 4.38 5.16 6.51 5.76 5.59 -
P/RPS 0.45 0.40 0.53 0.79 1.67 1.90 2.08 -22.50%
P/EPS 9.30 13.14 22.73 20.09 31.19 15.61 9.15 0.27%
EY 10.75 7.61 4.40 4.98 3.21 6.41 10.92 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.06 1.12 1.39 1.71 3.26 1.85 2.00 -10.03%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 27/02/15 25/02/14 - 24/02/12 -
Price 3.72 3.72 4.30 5.55 6.04 0.00 6.25 -
P/RPS 0.43 0.40 0.52 0.85 1.55 0.00 2.33 -24.52%
P/EPS 8.87 13.28 22.31 21.61 28.93 0.00 10.24 -2.36%
EY 11.27 7.53 4.48 4.63 3.46 0.00 9.77 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 1.01 1.13 1.36 1.84 3.02 0.00 2.24 -12.42%

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