[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -26.17%
YoY- -59.46%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 287,142 301,800 295,525 286,453 289,292 194,880 262,232 6.25%
PBT 57,330 63,056 51,985 31,760 40,118 3,812 67,683 -10.50%
Tax -15,282 -15,824 -11,825 -8,118 -8,012 -980 -14,055 5.75%
NP 42,048 47,232 40,160 23,641 32,106 2,832 53,628 -15.00%
-
NP to SH 42,042 47,104 39,356 23,112 31,306 2,492 51,818 -13.04%
-
Tax Rate 26.66% 25.10% 22.75% 25.56% 19.97% 25.71% 20.77% -
Total Cost 245,094 254,568 255,365 262,812 257,186 192,048 208,604 11.37%
-
Net Worth 508,708 497,644 503,105 480,878 486,361 478,577 481,391 3.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,360 - 23,757 11,183 16,771 - 30,786 -19.24%
Div Payout % 53.19% - 60.37% 48.39% 53.57% - 59.41% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 508,708 497,644 503,105 480,878 486,361 478,577 481,391 3.75%
NOSH 279,509 279,575 279,503 279,580 279,517 283,181 279,878 -0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.64% 15.65% 13.59% 8.25% 11.10% 1.45% 20.45% -
ROE 8.26% 9.47% 7.82% 4.81% 6.44% 0.52% 10.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.73 107.95 105.73 102.46 103.50 68.82 93.69 6.35%
EPS 15.04 16.84 14.08 8.27 11.20 0.88 18.52 -12.98%
DPS 8.00 0.00 8.50 4.00 6.00 0.00 11.00 -19.17%
NAPS 1.82 1.78 1.80 1.72 1.74 1.69 1.72 3.85%
Adjusted Per Share Value based on latest NOSH - 280,166
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.55 107.79 105.54 102.30 103.32 69.60 93.65 6.25%
EPS 15.02 16.82 14.06 8.25 11.18 0.89 18.51 -13.03%
DPS 7.99 0.00 8.48 3.99 5.99 0.00 11.00 -19.24%
NAPS 1.8168 1.7773 1.7968 1.7174 1.737 1.7092 1.7193 3.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.02 2.12 2.11 2.25 2.05 1.70 1.70 -
P/RPS 1.97 1.96 2.00 2.20 1.98 2.47 1.81 5.82%
P/EPS 13.43 12.58 14.99 27.22 18.30 193.18 9.18 28.96%
EY 7.45 7.95 6.67 3.67 5.46 0.52 10.89 -22.41%
DY 3.96 0.00 4.03 1.78 2.93 0.00 6.47 -27.97%
P/NAPS 1.11 1.19 1.17 1.31 1.18 1.01 0.99 7.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 26/05/09 25/02/09 -
Price 2.16 2.00 2.23 2.12 2.24 2.13 1.78 -
P/RPS 2.10 1.85 2.11 2.07 2.16 3.10 1.90 6.91%
P/EPS 14.36 11.87 15.84 25.65 20.00 242.05 9.61 30.79%
EY 6.96 8.42 6.31 3.90 5.00 0.41 10.40 -23.54%
DY 3.70 0.00 3.81 1.89 2.68 0.00 6.18 -29.03%
P/NAPS 1.19 1.12 1.24 1.23 1.29 1.26 1.03 10.13%

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