[SOP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 16.79%
YoY- 206.2%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 189,601 173,574 120,805 70,453 43,250 36,176 59,517 21.29%
PBT 30,381 43,226 56,511 21,833 8,144 4,524 23,925 4.05%
Tax -7,515 -12,411 -11,508 -5,243 -1,700 -798 -4,030 10.93%
NP 22,866 30,815 45,003 16,590 6,444 3,726 19,895 2.34%
-
NP to SH 23,536 30,815 45,003 16,590 5,418 2,007 19,895 2.83%
-
Tax Rate 24.74% 28.71% 20.36% 24.01% 20.87% 17.64% 16.84% -
Total Cost 166,735 142,759 75,802 53,863 36,806 32,450 39,622 27.04%
-
Net Worth 331,237 229,993 203,269 173,741 159,367 156,543 157,430 13.19%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,750 4,747 - - 2,831 4,743 4,749 0.00%
Div Payout % 20.18% 15.41% - - 52.26% 236.34% 23.87% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 331,237 229,993 203,269 173,741 159,367 156,543 157,430 13.19%
NOSH 142,774 95,038 94,985 94,940 94,861 95,047 94,837 7.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.06% 17.75% 37.25% 23.55% 14.90% 10.30% 33.43% -
ROE 7.11% 13.40% 22.14% 9.55% 3.40% 1.28% 12.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 132.80 182.64 127.18 74.21 45.59 38.06 62.76 13.29%
EPS 16.48 32.42 47.38 17.47 5.71 2.11 20.98 -3.94%
DPS 3.33 5.00 0.00 0.00 3.00 5.00 5.00 -6.54%
NAPS 2.32 2.42 2.14 1.83 1.68 1.647 1.66 5.73%
Adjusted Per Share Value based on latest NOSH - 94,940
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 21.25 19.45 13.54 7.90 4.85 4.05 6.67 21.29%
EPS 2.64 3.45 5.04 1.86 0.61 0.22 2.23 2.85%
DPS 0.53 0.53 0.00 0.00 0.32 0.53 0.53 0.00%
NAPS 0.3712 0.2578 0.2278 0.1947 0.1786 0.1754 0.1764 13.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.77 2.06 2.79 1.90 0.00 0.00 0.00 -
P/RPS 1.33 1.13 2.19 2.56 0.00 0.00 0.00 -
P/EPS 10.74 6.35 5.89 10.87 0.00 0.00 0.00 -
EY 9.31 15.74 16.98 9.20 0.00 0.00 0.00 -
DY 1.88 2.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 1.30 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 28/04/05 24/05/04 28/05/03 17/05/02 12/06/01 - -
Price 1.92 2.03 2.31 1.90 0.00 0.00 0.00 -
P/RPS 1.45 1.11 1.82 2.56 0.00 0.00 0.00 -
P/EPS 11.65 6.26 4.88 10.87 0.00 0.00 0.00 -
EY 8.59 15.97 20.51 9.20 0.00 0.00 0.00 -
DY 1.73 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 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