[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.89%
YoY- -15.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 289,904 295,872 430,172 452,681 438,982 406,000 479,364 -28.50%
PBT 16,318 24,036 66,341 92,804 87,396 90,584 104,176 -70.97%
Tax 104 4,600 -21,492 -22,982 -22,720 -25,100 -26,947 -
NP 16,422 28,636 44,849 69,821 64,676 65,484 77,229 -64.40%
-
NP to SH 17,578 29,844 46,333 70,756 65,582 66,476 81,599 -64.09%
-
Tax Rate -0.64% -19.14% 32.40% 24.76% 26.00% 27.71% 25.87% -
Total Cost 273,482 267,236 385,323 382,860 374,306 340,516 402,135 -22.68%
-
Net Worth 561,923 561,923 567,514 575,901 567,514 553,536 564,700 -0.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 27,956 18,637 27,956 - 45,567 -
Div Payout % - - 60.34% 26.34% 42.63% - 55.84% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 561,923 561,923 567,514 575,901 567,514 553,536 564,700 -0.32%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 279,554 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.66% 9.68% 10.43% 15.42% 14.73% 16.13% 16.11% -
ROE 3.13% 5.31% 8.16% 12.29% 11.56% 12.01% 14.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.70 105.83 153.87 161.92 157.02 145.23 171.47 -28.50%
EPS 6.28 10.68 16.57 25.31 23.46 23.80 29.19 -64.12%
DPS 0.00 0.00 10.00 6.67 10.00 0.00 16.30 -
NAPS 2.01 2.01 2.03 2.06 2.03 1.98 2.02 -0.33%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.54 105.67 153.63 161.67 156.78 145.00 171.20 -28.50%
EPS 6.28 10.66 16.55 25.27 23.42 23.74 29.14 -64.08%
DPS 0.00 0.00 9.98 6.66 9.98 0.00 16.27 -
NAPS 2.0069 2.0069 2.0268 2.0568 2.0268 1.9769 2.0168 -0.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.57 2.59 2.70 2.68 2.73 3.05 2.30 -
P/RPS 2.48 2.45 1.75 1.66 1.74 2.10 1.34 50.79%
P/EPS 40.87 24.26 16.29 10.59 11.64 12.83 7.88 199.93%
EY 2.45 4.12 6.14 9.44 8.59 7.80 12.69 -66.62%
DY 0.00 0.00 3.70 2.49 3.66 0.00 7.09 -
P/NAPS 1.28 1.29 1.33 1.30 1.34 1.54 1.14 8.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 -
Price 2.50 2.70 2.63 2.59 2.98 2.58 2.92 -
P/RPS 2.41 2.55 1.71 1.60 1.90 1.78 1.70 26.22%
P/EPS 39.76 25.29 15.87 10.23 12.70 10.85 10.00 151.18%
EY 2.52 3.95 6.30 9.77 7.87 9.22 10.00 -60.13%
DY 0.00 0.00 3.80 2.57 3.36 0.00 5.58 -
P/NAPS 1.24 1.34 1.30 1.26 1.47 1.30 1.45 -9.91%

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