Highlights

[SWKPLNT] QoQ Quarter Result on 2011-03-31 [#1]

Stock [SWKPLNT]: SARAWAK PLANTATION BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     388.27%    YoY -     41.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 111,618 147,354 130,249 90,143 115,608 81,652 68,121 38.86%
  QoQ % -24.25% 13.13% 44.49% -22.03% 41.59% 19.86% -
  Horiz. % 163.85% 216.31% 191.20% 132.33% 169.71% 119.86% 100.00%
PBT 20,943 31,781 30,058 21,394 10,436 13,159 12,901 38.00%
  QoQ % -34.10% 5.73% 40.50% 105.00% -20.69% 2.00% -
  Horiz. % 162.34% 246.35% 232.99% 165.83% 80.89% 102.00% 100.00%
Tax -5,674 -8,613 -7,661 -4,999 -7,035 -3,227 -3,685 33.24%
  QoQ % 34.12% -12.43% -53.25% 28.94% -118.00% 12.43% -
  Horiz. % 153.98% 233.73% 207.90% 135.66% 190.91% 87.57% 100.00%
NP 15,269 23,168 22,397 16,395 3,401 9,932 9,216 39.89%
  QoQ % -34.09% 3.44% 36.61% 382.06% -65.76% 7.77% -
  Horiz. % 165.68% 251.39% 243.02% 177.90% 36.90% 107.77% 100.00%
NP to SH 19,022 23,384 22,582 16,611 3,402 9,932 9,249 61.51%
  QoQ % -18.65% 3.55% 35.95% 388.27% -65.75% 7.38% -
  Horiz. % 205.67% 252.83% 244.16% 179.60% 36.78% 107.38% 100.00%
Tax Rate 27.09 % 27.10 % 25.49 % 23.37 % 67.41 % 24.52 % 28.56 % -3.45%
  QoQ % -0.04% 6.32% 9.07% -65.33% 174.92% -14.15% -
  Horiz. % 94.85% 94.89% 89.25% 81.83% 236.03% 85.85% 100.00%
Total Cost 96,349 124,186 107,852 73,748 112,207 71,720 58,905 38.70%
  QoQ % -22.42% 15.14% 46.24% -34.28% 56.45% 21.76% -
  Horiz. % 163.57% 210.82% 183.09% 125.20% 190.49% 121.76% 100.00%
Net Worth 564,337 545,440 539,396 517,345 510,823 506,392 508,555 7.16%
  QoQ % 3.46% 1.12% 4.26% 1.28% 0.88% -0.43% -
  Horiz. % 110.97% 107.25% 106.06% 101.73% 100.45% 99.57% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 27,937 - 17,607 - 9,823 - 11,177 83.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.95% 0.00% 157.53% 0.00% 87.89% 0.00% 100.00%
Div Payout % 146.87 % - % 77.97 % - % 288.76 % - % 120.85 % 13.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.53% 0.00% 64.52% 0.00% 238.94% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 564,337 545,440 539,396 517,345 510,823 506,392 508,555 7.16%
  QoQ % 3.46% 1.12% 4.26% 1.28% 0.88% -0.43% -
  Horiz. % 110.97% 107.25% 106.06% 101.73% 100.45% 99.57% 100.00%
NOSH 279,375 279,712 279,480 279,646 280,672 279,774 279,425 -0.01%
  QoQ % -0.12% 0.08% -0.06% -0.37% 0.32% 0.12% -
  Horiz. % 99.98% 100.10% 100.02% 100.08% 100.45% 100.12% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.68 % 15.72 % 17.20 % 18.19 % 2.94 % 12.16 % 13.53 % 0.74%
  QoQ % -12.98% -8.60% -5.44% 518.71% -75.82% -10.13% -
  Horiz. % 101.11% 116.19% 127.12% 134.44% 21.73% 89.87% 100.00%
ROE 3.37 % 4.29 % 4.19 % 3.21 % 0.67 % 1.96 % 1.82 % 50.62%
  QoQ % -21.45% 2.39% 30.53% 379.10% -65.82% 7.69% -
  Horiz. % 185.16% 235.71% 230.22% 176.37% 36.81% 107.69% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.95 52.68 46.60 32.23 41.19 29.18 24.38 38.87%
  QoQ % -24.16% 13.05% 44.59% -21.75% 41.16% 19.69% -
  Horiz. % 163.86% 216.08% 191.14% 132.20% 168.95% 119.69% 100.00%
EPS 6.80 8.36 8.08 5.94 1.22 3.55 3.31 61.39%
  QoQ % -18.66% 3.47% 36.03% 386.89% -65.63% 7.25% -
  Horiz. % 205.44% 252.57% 244.11% 179.46% 36.86% 107.25% 100.00%
DPS 10.00 0.00 6.30 0.00 3.50 0.00 4.00 83.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 157.50% 0.00% 87.50% 0.00% 100.00%
NAPS 2.0200 1.9500 1.9300 1.8500 1.8200 1.8100 1.8200 7.18%
  QoQ % 3.59% 1.04% 4.32% 1.65% 0.55% -0.55% -
  Horiz. % 110.99% 107.14% 106.04% 101.65% 100.00% 99.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.86 52.63 46.52 32.19 41.29 29.16 24.33 38.85%
  QoQ % -24.26% 13.13% 44.52% -22.04% 41.60% 19.85% -
  Horiz. % 163.83% 216.32% 191.20% 132.31% 169.71% 119.85% 100.00%
EPS 6.79 8.35 8.07 5.93 1.22 3.55 3.30 61.56%
  QoQ % -18.68% 3.47% 36.09% 386.07% -65.63% 7.58% -
  Horiz. % 205.76% 253.03% 244.55% 179.70% 36.97% 107.58% 100.00%
DPS 9.98 0.00 6.29 0.00 3.51 0.00 3.99 83.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.13% 0.00% 157.64% 0.00% 87.97% 0.00% 100.00%
NAPS 2.0155 1.9480 1.9264 1.8477 1.8244 1.8085 1.8163 7.16%
  QoQ % 3.47% 1.12% 4.26% 1.28% 0.88% -0.43% -
  Horiz. % 110.97% 107.25% 106.06% 101.73% 100.45% 99.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.3000 2.2400 2.4100 2.4300 2.6000 2.1500 2.0200 -
P/RPS 5.76 4.25 5.17 7.54 6.31 7.37 8.29 -21.50%
  QoQ % 35.53% -17.79% -31.43% 19.49% -14.38% -11.10% -
  Horiz. % 69.48% 51.27% 62.36% 90.95% 76.12% 88.90% 100.00%
P/EPS 33.78 26.79 29.83 40.91 214.51 60.56 61.03 -32.51%
  QoQ % 26.09% -10.19% -27.08% -80.93% 254.21% -0.77% -
  Horiz. % 55.35% 43.90% 48.88% 67.03% 351.48% 99.23% 100.00%
EY 2.96 3.73 3.35 2.44 0.47 1.65 1.64 48.08%
  QoQ % -20.64% 11.34% 37.30% 419.15% -71.52% 0.61% -
  Horiz. % 180.49% 227.44% 204.27% 148.78% 28.66% 100.61% 100.00%
DY 4.35 0.00 2.61 0.00 1.35 0.00 1.98 68.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 219.70% 0.00% 131.82% 0.00% 68.18% 0.00% 100.00%
P/NAPS 1.14 1.15 1.25 1.31 1.43 1.19 1.11 1.79%
  QoQ % -0.87% -8.00% -4.58% -8.39% 20.17% 7.21% -
  Horiz. % 102.70% 103.60% 112.61% 118.02% 128.83% 107.21% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 -
Price 2.9200 2.2500 2.2400 2.2500 2.3700 2.3800 2.1600 -
P/RPS 7.31 4.27 4.81 6.98 5.75 8.15 8.86 -12.00%
  QoQ % 71.19% -11.23% -31.09% 21.39% -29.45% -8.01% -
  Horiz. % 82.51% 48.19% 54.29% 78.78% 64.90% 91.99% 100.00%
P/EPS 42.89 26.91 27.72 37.88 195.53 67.04 65.26 -24.35%
  QoQ % 59.38% -2.92% -26.82% -80.63% 191.66% 2.73% -
  Horiz. % 65.72% 41.24% 42.48% 58.04% 299.62% 102.73% 100.00%
EY 2.33 3.72 3.61 2.64 0.51 1.49 1.53 32.26%
  QoQ % -37.37% 3.05% 36.74% 417.65% -65.77% -2.61% -
  Horiz. % 152.29% 243.14% 235.95% 172.55% 33.33% 97.39% 100.00%
DY 3.42 0.00 2.81 0.00 1.48 0.00 1.85 50.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.86% 0.00% 151.89% 0.00% 80.00% 0.00% 100.00%
P/NAPS 1.45 1.15 1.16 1.22 1.30 1.31 1.19 14.04%
  QoQ % 26.09% -0.86% -4.92% -6.15% -0.76% 10.08% -
  Horiz. % 121.85% 96.64% 97.48% 102.52% 109.24% 110.08% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers