SOP | SARAWAK OIL PALMS BHD

3.11 (0.97%)
0

T-O (am): 3.08 (08:59:00)
Last updated: 12:29

Fundamental
Technical
Total Score

SOP | SARAWAK OIL PALMS BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
29 Feb 24 Q4 Dec 23 4 31 Dec 23 1,469.09 158.04 113.61 7.7% 0.00 12.76 15.4% 21.6% 20.2% 133.4%
29 Nov 23 Q3 Sep 23 3 31 Dec 23 1,273.05 129.32 94.55 7.4% 4.00 10.62 8.3% 3.8% 96.5% 14.8%
25 Aug 23 Q2 Jun 23 2 31 Dec 23 1,175.34 66.81 48.12 4.1% 0.00 5.40 2.6% 16.0% 8.9% 68.8%
19 May 23 Q1 Mar 23 1 31 Dec 23 1,207.03 67.45 44.17 3.7% 0.00 4.96 0.1% 15.9% 9.2% 77.3%
28 Feb 23 Q4 Dec 22 4 31 Dec 22 1,207.66 77.82 48.66 4.0% 0.00 5.45 8.8% 13.4% 40.9% 76.6%
25 Nov 22 Q3 Sep 22 3 31 Dec 22 1,323.77 113.78 82.34 6.2% 0.00 9.25 5.4% 1.7% 46.7% 34.4%
26 Aug 22 Q2 Jun 22 2 31 Dec 22 1,399.47 209.31 154.46 11.0% 4.00 17.48 2.5% 47.5% 20.8% 57.1%
23 May 22 Q1 Mar 22 1 31 Dec 22 1,434.58 268.61 194.99 13.6% 0.00 34.09 2.9% 82.0% 6.4% 146.7%
24 Feb 22 Q4 Dec 21 4 31 Dec 21 1,394.11 279.00 208.35 14.9% 0.00 36.44 7.1% 69.9% 66.0% 1007.0%
26 Nov 21 Q3 Sep 21 3 31 Dec 21 1,301.51 175.44 125.49 9.6% 4.00 21.95 37.1% 63.7% 27.6% 70.0%
26 Aug 21 Q2 Jun 21 2 31 Dec 21 949.05 146.62 98.32 10.4% 0.00 17.20 20.4% 51.6% 24.4% 156.4%
24 May 21 Q1 Mar 21 1 31 Dec 21 788.32 113.03 79.06 10.0% 0.00 13.84 3.9% 52.2% 320.1% 11.0%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 820.39 45.58 18.82 2.3% 0.00 3.30 3.2% 5.3% 74.5% 61.5%
26 Nov 20 Q3 Sep 20 3 31 Dec 20 794.88 106.92 73.84 9.3% 0.00 12.93 27.0% 11.0% 92.6% 138.9%
26 Aug 20 Q2 Jun 20 2 31 Dec 20 626.06 51.51 38.34 6.1% 0.00 6.72 20.8% 6.1% 46.1% 2186.3%
22 May 20 Q1 Mar 20 1 31 Dec 20 518.08 96.31 71.20 13.7% 0.00 12.47 40.2% 30.2% 45.7% 753.0%
28 Feb 20 Q4 Dec 19 4 31 Dec 19 866.76 72.61 48.88 5.6% 0.00 8.56 21.0% 11.8% 58.1% 601.6%
28 Nov 19 Q3 Sep 19 3 31 Dec 19 716.31 43.25 30.91 4.3% 0.00 5.41 21.4% 17.7% 1743.1% 74.3%
23 Aug 19 Q2 Jun 19 2 31 Dec 19 590.20 1.40 1.68 0.3% 5.00 0.29 20.5% 23.8% 79.9% 84.1%
21 May 19 Q1 Mar 19 1 31 Dec 19 742.07 9.90 8.35 1.1% 0.00 1.46 24.5% 17.9% 19.8% 68.0%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 983.28 19.60 6.97 0.7% 0.00 1.22 13.0% 27.9% 60.7% 85.9%
28 Nov 18 Q3 Sep 18 3 31 Dec 18 870.34 30.71 17.73 2.0% 0.00 3.11 12.3% 28.4% 68.4% 67.4%
29 Aug 18 Q2 Jun 18 2 31 Dec 18 774.91 18.95 10.53 1.4% 0.00 1.85 14.3% 36.3% 59.6% 84.3%
23 May 18 Q1 Mar 18 1 31 Dec 18 904.36 37.78 26.07 2.9% 0.00 4.57 33.6% 19.1% 47.1% 62.0%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 1,363.04 82.41 49.30 3.6% 0.00 8.64 12.2% 15.7% 9.3% 45.1%
29 Nov 17 Q3 Sep 17 3 31 Dec 17 1,214.81 81.25 54.36 4.5% 0.00 9.52 0.1% 7.1% 18.9% 45.0%
25 Aug 17 Q2 Jun 17 2 31 Dec 17 1,216.51 91.86 67.06 5.5% 0.00 11.75 8.9% 27.6% 2.2% 99.8%
29 May 17 Q1 Mar 17 1 31 Dec 17 1,117.37 104.19 68.54 6.1% 0.00 12.02 5.2% 7.9% 101.8% 173.8%
27 Feb 17 Q4 Dec 16 4 31 Dec 16 1,178.47 50.52 33.97 2.9% 0.00 7.32 3.9% 13.4% 9.4% 22.9%
30 Nov 16 Q3 Sep 16 3 31 Dec 16 1,134.73 61.36 37.49 3.3% 0.00 8.48 19.0% 28.0% 11.7% 104.4%
29 Aug 16 Q2 Jun 16 2 31 Dec 16 953.60 44.62 33.56 3.5% 0.00 7.60 7.9% 24.7% 34.1% 96.6%
27 Apr 16 Q1 Mar 16 1 31 Dec 16 1,035.71 31.63 25.03 2.4% 0.00 5.67 23.9% 64.2% 43.2% 359.3%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 1,360.62 59.67 44.07 3.2% 0.00 10.00 53.5% 57.5% 140.3% 382.7%
27 Nov 15 Q3 Sep 15 3 31 Dec 15 886.31 28.53 18.34 2.1% 0.00 4.17 15.9% 12.6% 7.4% 50.5%
02 Sep 15 Q2 Jun 15 2 31 Dec 15 764.58 24.58 17.07 2.2% 0.00 3.88 21.2% 16.7% 213.3% 48.1%
15 May 15 Q1 Mar 15 1 31 Dec 15 630.87 7.99 5.45 0.9% 0.00 1.24 27.0% 15.4% 40.3% 83.8%
27 Feb 15 31/12/14 4 31/12/14 863.73 12.37 9.13 1.1% 0.00 2.08 9.7% 75.8% 75.3% 75.0%

Historical Dividends

Financial Ratios

EPS 33.74 sen
Trailing PE (Sector Median: 13.6) 9.2
PEG 0.09
Altman Z 2.2
Beaver 0.232
Current Ratio 2.79
Debt-Equity (DE) Ratio 0.44
FCF Yield 7.44 %
Revenue QoQ 15.4 %
Revenue YoY 21.65%
Profit QoQ 20.16 %
Profit YoY 133.45 %
Profit Margin (Sector Median: 9.0) 5.86 %
ROE (ROIC: 8.04) 8.55 %
Dividend Per Share (DPS) 4.0 sen
Dividend Yield (DY) 1.29 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 9.0)
ROE (ROIC: 8.15)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 6 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 3.95
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 113.61
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 252.36
Expected Revenue (M) 3641.57
Expected Growth (%) 10.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


AGAPE INTERNATIONAL PTE LTD added 5309505.0 units announced on 30 Sep 2022 at ~RM2.31

AGAPE INTERNATIONAL PTE LTD added 6750000.0 units announced on 25 Mar 2021 at ~RM4.04

Summary


Market Cap: 2768 M.

Number of Shares: 890 M.

Adjusted Float: 34.4%.

Stock highly correlated with

TDM (84%)

RSAWIT (82%)

FBMKLCI (81%)

F4GBM (80%)

Sarawak Oil Palms Berhad is engaged in oil palm cultivation and operation of palm oil mills in Malaysia. The company's products comprise crude palm oil, palm kernel, and fresh fruit bunch. It also offers information technology services. The company was formerly known as Sarawak Oil Palms Sdn Bhd and changed its name to Sarawak Oil Palms Berhad in 1990. Sarawak Oil Palms Berhad was founded in 1968 and is headquartered in Miri, Malaysia.

Sectors: Sarawak, Plantation

Code: 5126

Website: http://www.sop.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Shin Yang Plantation Sdn Bhd 27.43% 759.51
Lcda Holdings Sdn Bhd 19.48% 539.38
DBS Bank 11.11% 307.63
Ling Chiong Ho 7.71% 213.48
State Financial Secretary Sarawak 7.58% 209.88
Perra Group Ltd 3.04% 84.17
Teoh Guan Kok & Co Sdn Bhd 1.48% 40.98
Pekan Megah Sdn Bhd 1.26% 34.89
Law Kiu Kiong 1.05% 29.07
Law Kiong Holdings Sdn. Bhd. 0.74% 20.49
Wong Ing Yung 0.65% 18.0
Ling Lu Kuang 0.48% 13.29
Wong Hee Kwong 0.42% 11.63
Public Mutual Fund 0.38% 10.52
Manulife Investment Al Fauzan 0.36% 9.97
UOB Kay Hian Pte Ltd 0.33% 9.14
Public Islamic Treasures Growth Fund 0.32% 8.86
Bank of Singapore Ltd 0.3% 8.31
Urusharta Jamaah Sdn. Bhd. 0.3% 8.31
Neoh Choo Ee & Company Sdn Bhd 0.29% 8.03
Employees Provident Fund Board 0.29% 8.03
Teoh Liang Huat @ Teoh Lean Huat 0.29% 8.03
Eastspring Investments Smallcap Fund 0.28% 7.75
Eric Kiu Kwong Seng 0.27% 7.48
Manulife Insurance Berhad 0.26% 7.2
DFA Emerging Market Core Equity 0.26% 7.2
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.