[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -41.1%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 416,020 362,052 332,004 289,904 295,872 430,172 452,681 -5.47%
PBT 87,452 44,564 38,089 16,318 24,036 66,341 92,804 -3.88%
Tax -18,872 -8,814 -6,464 104 4,600 -21,492 -22,982 -12.31%
NP 68,580 35,750 31,625 16,422 28,636 44,849 69,821 -1.18%
-
NP to SH 69,640 39,685 32,788 17,578 29,844 46,333 70,756 -1.05%
-
Tax Rate 21.58% 19.78% 16.97% -0.64% -19.14% 32.40% 24.76% -
Total Cost 347,440 326,302 300,378 273,482 267,236 385,323 382,860 -6.27%
-
Net Worth 589,880 581,493 578,697 561,923 561,923 567,514 575,901 1.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 22,365 14,910 - - 27,956 18,637 -
Div Payout % - 56.36% 45.47% - - 60.34% 26.34% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 589,880 581,493 578,697 561,923 561,923 567,514 575,901 1.61%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.48% 9.87% 9.53% 5.66% 9.68% 10.43% 15.42% -
ROE 11.81% 6.82% 5.67% 3.13% 5.31% 8.16% 12.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 148.81 129.51 118.76 103.70 105.83 153.87 161.92 -5.47%
EPS 24.92 14.20 11.73 6.28 10.68 16.57 25.31 -1.03%
DPS 0.00 8.00 5.33 0.00 0.00 10.00 6.67 -
NAPS 2.11 2.08 2.07 2.01 2.01 2.03 2.06 1.61%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 148.58 129.30 118.57 103.54 105.67 153.63 161.67 -5.47%
EPS 24.87 14.17 11.71 6.28 10.66 16.55 25.27 -1.05%
DPS 0.00 7.99 5.33 0.00 0.00 9.98 6.66 -
NAPS 2.1067 2.0768 2.0668 2.0069 2.0069 2.0268 2.0568 1.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.68 2.57 2.49 2.57 2.59 2.70 2.68 -
P/RPS 1.80 1.98 2.10 2.48 2.45 1.75 1.66 5.55%
P/EPS 10.76 18.10 21.23 40.87 24.26 16.29 10.59 1.06%
EY 9.29 5.52 4.71 2.45 4.12 6.14 9.44 -1.06%
DY 0.00 3.11 2.14 0.00 0.00 3.70 2.49 -
P/NAPS 1.27 1.24 1.20 1.28 1.29 1.33 1.30 -1.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 -
Price 2.61 2.59 2.55 2.50 2.70 2.63 2.59 -
P/RPS 1.75 2.00 2.15 2.41 2.55 1.71 1.60 6.16%
P/EPS 10.48 18.25 21.74 39.76 25.29 15.87 10.23 1.62%
EY 9.54 5.48 4.60 2.52 3.95 6.30 9.77 -1.57%
DY 0.00 3.09 2.09 0.00 0.00 3.80 2.57 -
P/NAPS 1.24 1.25 1.23 1.24 1.34 1.30 1.26 -1.06%

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