Highlights

[SOP] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SOP]: SARAWAK OIL PALMS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -46.15%    YoY -     2,186.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 626,060 518,084 866,758 716,312 590,200 742,065 983,281 -26.01%
  QoQ % 20.84% -40.23% 21.00% 21.37% -20.47% -24.53% -
  Horiz. % 63.67% 52.69% 88.15% 72.85% 60.02% 75.47% 100.00%
PBT 51,513 96,309 72,607 43,247 1,401 9,902 19,602 90.55%
  QoQ % -46.51% 32.64% 67.89% 2,986.87% -85.85% -49.48% -
  Horiz. % 262.79% 491.32% 370.41% 220.63% 7.15% 50.52% 100.00%
Tax -10,485 -22,001 -21,646 -10,643 -514 -2,274 -13,265 -14.52%
  QoQ % 52.34% -1.64% -103.38% -1,970.62% 77.40% 82.86% -
  Horiz. % 79.04% 165.86% 163.18% 80.23% 3.87% 17.14% 100.00%
NP 41,028 74,308 50,961 32,604 887 7,628 6,337 247.77%
  QoQ % -44.79% 45.81% 56.30% 3,575.76% -88.37% 20.37% -
  Horiz. % 647.44% 1,172.61% 804.18% 514.50% 14.00% 120.37% 100.00%
NP to SH 38,342 71,202 48,880 30,909 1,677 8,347 6,967 212.04%
  QoQ % -46.15% 45.67% 58.14% 1,743.11% -79.91% 19.81% -
  Horiz. % 550.34% 1,021.99% 701.59% 443.65% 24.07% 119.81% 100.00%
Tax Rate 20.35 % 22.84 % 29.81 % 24.61 % 36.69 % 22.97 % 67.67 % -55.15%
  QoQ % -10.90% -23.38% 21.13% -32.92% 59.73% -66.06% -
  Horiz. % 30.07% 33.75% 44.05% 36.37% 54.22% 33.94% 100.00%
Total Cost 585,032 443,776 815,797 683,708 589,313 734,437 976,944 -28.98%
  QoQ % 31.83% -45.60% 19.32% 16.02% -19.76% -24.82% -
  Horiz. % 59.88% 45.42% 83.50% 69.98% 60.32% 75.18% 100.00%
Net Worth 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 5.27%
  QoQ % 1.76% 3.11% 2.39% 0.00% 0.00% 0.53% -
  Horiz. % 108.01% 106.14% 102.93% 100.53% 100.53% 100.53% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - 28,543 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 1,702.07 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 5.27%
  QoQ % 1.76% 3.11% 2.39% 0.00% 0.00% 0.53% -
  Horiz. % 108.01% 106.14% 102.93% 100.53% 100.53% 100.53% 100.00%
NOSH 570,913 570,904 570,874 570,874 570,874 570,874 570,874 0.00%
  QoQ % 0.00% 0.01% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.55 % 14.34 % 5.88 % 4.55 % 0.15 % 1.03 % 0.64 % 372.05%
  QoQ % -54.32% 143.88% 29.23% 2,933.33% -85.44% 60.94% -
  Horiz. % 1,023.44% 2,240.62% 918.75% 710.94% 23.44% 160.94% 100.00%
ROE 1.66 % 3.13 % 2.22 % 1.44 % 0.08 % 0.39 % 0.33 % 193.87%
  QoQ % -46.96% 40.99% 54.17% 1,700.00% -79.49% 18.18% -
  Horiz. % 503.03% 948.48% 672.73% 436.36% 24.24% 118.18% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 109.66 90.75 151.83 125.48 103.39 129.99 172.24 -26.01%
  QoQ % 20.84% -40.23% 21.00% 21.37% -20.46% -24.53% -
  Horiz. % 63.67% 52.69% 88.15% 72.85% 60.03% 75.47% 100.00%
EPS 6.72 12.47 8.56 5.41 0.29 1.46 1.22 212.22%
  QoQ % -46.11% 45.68% 58.23% 1,765.52% -80.14% 19.67% -
  Horiz. % 550.82% 1,022.13% 701.64% 443.44% 23.77% 119.67% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.0500 3.9800 3.8600 3.7700 3.7700 3.7700 3.7500 5.27%
  QoQ % 1.76% 3.11% 2.39% 0.00% 0.00% 0.53% -
  Horiz. % 108.00% 106.13% 102.93% 100.53% 100.53% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 570,943
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 109.65 90.74 151.81 125.46 103.37 129.97 172.22 -26.01%
  QoQ % 20.84% -40.23% 21.00% 21.37% -20.47% -24.53% -
  Horiz. % 63.67% 52.69% 88.15% 72.85% 60.02% 75.47% 100.00%
EPS 6.72 12.47 8.56 5.41 0.29 1.46 1.22 212.22%
  QoQ % -46.11% 45.68% 58.23% 1,765.52% -80.14% 19.67% -
  Horiz. % 550.82% 1,022.13% 701.64% 443.44% 23.77% 119.67% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.0498 3.9797 3.8595 3.7695 3.7695 3.7695 3.7495 5.28%
  QoQ % 1.76% 3.11% 2.39% 0.00% 0.00% 0.53% -
  Horiz. % 108.01% 106.14% 102.93% 100.53% 100.53% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.9800 2.3900 4.1000 2.0800 2.4000 2.4700 2.1000 -
P/RPS 2.72 2.63 2.70 1.66 2.32 1.90 1.22 70.75%
  QoQ % 3.42% -2.59% 62.65% -28.45% 22.11% 55.74% -
  Horiz. % 222.95% 215.57% 221.31% 136.07% 190.16% 155.74% 100.00%
P/EPS 44.37 19.16 47.88 38.42 816.99 168.93 172.07 -59.52%
  QoQ % 131.58% -59.98% 24.62% -95.30% 383.63% -1.82% -
  Horiz. % 25.79% 11.14% 27.83% 22.33% 474.80% 98.18% 100.00%
EY 2.25 5.22 2.09 2.60 0.12 0.59 0.58 147.09%
  QoQ % -56.90% 149.76% -19.62% 2,066.67% -79.66% 1.72% -
  Horiz. % 387.93% 900.00% 360.34% 448.28% 20.69% 101.72% 100.00%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.60 1.06 0.55 0.64 0.66 0.56 20.44%
  QoQ % 23.33% -43.40% 92.73% -14.06% -3.03% 17.86% -
  Horiz. % 132.14% 107.14% 189.29% 98.21% 114.29% 117.86% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 21/05/19 28/02/19 -
Price 3.7300 2.8500 3.2600 3.0800 2.0500 2.3700 2.5400 -
P/RPS 3.40 3.14 2.15 2.45 1.98 1.82 1.47 74.98%
  QoQ % 8.28% 46.05% -12.24% 23.74% 8.79% 23.81% -
  Horiz. % 231.29% 213.61% 146.26% 166.67% 134.69% 123.81% 100.00%
P/EPS 55.54 22.85 38.07 56.89 697.85 162.09 208.13 -58.58%
  QoQ % 143.06% -39.98% -33.08% -91.85% 330.53% -22.12% -
  Horiz. % 26.69% 10.98% 18.29% 27.33% 335.30% 77.88% 100.00%
EY 1.80 4.38 2.63 1.76 0.14 0.62 0.48 141.57%
  QoQ % -58.90% 66.54% 49.43% 1,157.14% -77.42% 29.17% -
  Horiz. % 375.00% 912.50% 547.92% 366.67% 29.17% 129.17% 100.00%
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.92 0.72 0.84 0.82 0.54 0.63 0.68 22.35%
  QoQ % 27.78% -14.29% 2.44% 51.85% -14.29% -7.35% -
  Horiz. % 135.29% 105.88% 123.53% 120.59% 79.41% 92.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS