[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -11.68%
YoY- 249.89%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 283,644 389,901 390,240 397,162 416,020 362,052 332,004 -9.97%
PBT 29,088 70,044 59,701 77,688 87,452 44,564 38,089 -16.46%
Tax -156 -9,159 -9,502 -17,226 -18,872 -8,814 -6,464 -91.66%
NP 28,932 60,885 50,198 60,462 68,580 35,750 31,625 -5.76%
-
NP to SH 29,668 61,292 50,537 61,504 69,640 39,685 32,788 -6.45%
-
Tax Rate 0.54% 13.08% 15.92% 22.17% 21.58% 19.78% 16.97% -
Total Cost 254,712 329,016 340,041 336,700 347,440 326,302 300,378 -10.42%
-
Net Worth 615,040 615,040 609,449 603,858 589,880 581,493 578,697 4.14%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 25,160 22,365 33,547 - 22,365 14,910 -
Div Payout % - 41.05% 44.25% 54.55% - 56.36% 45.47% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 615,040 615,040 609,449 603,858 589,880 581,493 578,697 4.14%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.20% 15.62% 12.86% 15.22% 16.48% 9.87% 9.53% -
ROE 4.82% 9.97% 8.29% 10.19% 11.81% 6.82% 5.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.46 139.47 139.59 142.06 148.81 129.51 118.76 -9.97%
EPS 10.60 21.92 18.08 22.00 24.92 14.20 11.73 -6.53%
DPS 0.00 9.00 8.00 12.00 0.00 8.00 5.33 -
NAPS 2.20 2.20 2.18 2.16 2.11 2.08 2.07 4.14%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.30 139.25 139.37 141.84 148.58 129.30 118.57 -9.97%
EPS 10.60 21.89 18.05 21.97 24.87 14.17 11.71 -6.42%
DPS 0.00 8.99 7.99 11.98 0.00 7.99 5.33 -
NAPS 2.1966 2.1966 2.1766 2.1566 2.1067 2.0768 2.0668 4.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.24 2.34 2.56 2.82 2.68 2.57 2.49 -
P/RPS 2.21 1.68 1.83 1.99 1.80 1.98 2.10 3.46%
P/EPS 21.11 10.67 14.16 12.82 10.76 18.10 21.23 -0.37%
EY 4.74 9.37 7.06 7.80 9.29 5.52 4.71 0.42%
DY 0.00 3.85 3.13 4.26 0.00 3.11 2.14 -
P/NAPS 1.02 1.06 1.17 1.31 1.27 1.24 1.20 -10.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 28/11/13 -
Price 2.20 2.28 2.47 2.56 2.61 2.59 2.55 -
P/RPS 2.17 1.63 1.77 1.80 1.75 2.00 2.15 0.61%
P/EPS 20.73 10.40 13.66 11.64 10.48 18.25 21.74 -3.12%
EY 4.82 9.62 7.32 8.59 9.54 5.48 4.60 3.16%
DY 0.00 3.95 3.24 4.69 0.00 3.09 2.09 -
P/NAPS 1.00 1.04 1.13 1.19 1.24 1.25 1.23 -12.90%

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