[SOP] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 168.22%
YoY- 169.96%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 173,574 120,805 70,453 43,250 36,176 59,517 23.85%
PBT 43,226 56,511 21,833 8,144 4,524 23,925 12.55%
Tax -12,411 -11,508 -5,243 -1,700 -798 -4,030 25.21%
NP 30,815 45,003 16,590 6,444 3,726 19,895 9.13%
-
NP to SH 30,815 45,003 16,590 5,418 2,007 19,895 9.13%
-
Tax Rate 28.71% 20.36% 24.01% 20.87% 17.64% 16.84% -
Total Cost 142,759 75,802 53,863 36,806 32,450 39,622 29.20%
-
Net Worth 229,993 203,269 173,741 159,367 156,543 157,430 7.87%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,747 - - 2,831 4,743 4,749 -0.00%
Div Payout % 15.41% - - 52.26% 236.34% 23.87% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 229,993 203,269 173,741 159,367 156,543 157,430 7.87%
NOSH 95,038 94,985 94,940 94,861 95,047 94,837 0.04%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.75% 37.25% 23.55% 14.90% 10.30% 33.43% -
ROE 13.40% 22.14% 9.55% 3.40% 1.28% 12.64% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 182.64 127.18 74.21 45.59 38.06 62.76 23.80%
EPS 32.42 47.38 17.47 5.71 2.11 20.98 9.08%
DPS 5.00 0.00 0.00 3.00 5.00 5.00 0.00%
NAPS 2.42 2.14 1.83 1.68 1.647 1.66 7.82%
Adjusted Per Share Value based on latest NOSH - 94,861
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 19.45 13.54 7.90 4.85 4.05 6.67 23.85%
EPS 3.45 5.04 1.86 0.61 0.22 2.23 9.11%
DPS 0.53 0.00 0.00 0.32 0.53 0.53 0.00%
NAPS 0.2578 0.2278 0.1947 0.1786 0.1754 0.1764 7.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 2.06 2.79 1.90 0.00 0.00 0.00 -
P/RPS 1.13 2.19 2.56 0.00 0.00 0.00 -
P/EPS 6.35 5.89 10.87 0.00 0.00 0.00 -
EY 15.74 16.98 9.20 0.00 0.00 0.00 -
DY 2.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.30 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/04/05 24/05/04 28/05/03 17/05/02 12/06/01 - -
Price 2.03 2.31 1.90 0.00 0.00 0.00 -
P/RPS 1.11 1.82 2.56 0.00 0.00 0.00 -
P/EPS 6.26 4.88 10.87 0.00 0.00 0.00 -
EY 15.97 20.51 9.20 0.00 0.00 0.00 -
DY 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.08 1.04 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