[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 86.53%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 397,162 416,020 362,052 332,004 289,904 295,872 430,172 -5.19%
PBT 77,688 87,452 44,564 38,089 16,318 24,036 66,341 11.13%
Tax -17,226 -18,872 -8,814 -6,464 104 4,600 -21,492 -13.74%
NP 60,462 68,580 35,750 31,625 16,422 28,636 44,849 22.10%
-
NP to SH 61,504 69,640 39,685 32,788 17,578 29,844 46,333 20.84%
-
Tax Rate 22.17% 21.58% 19.78% 16.97% -0.64% -19.14% 32.40% -
Total Cost 336,700 347,440 326,302 300,378 273,482 267,236 385,323 -8.62%
-
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 33,547 - 22,365 14,910 - - 27,956 12.96%
Div Payout % 54.55% - 56.36% 45.47% - - 60.34% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.22% 16.48% 9.87% 9.53% 5.66% 9.68% 10.43% -
ROE 10.19% 11.81% 6.82% 5.67% 3.13% 5.31% 8.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 142.06 148.81 129.51 118.76 103.70 105.83 153.87 -5.19%
EPS 22.00 24.92 14.20 11.73 6.28 10.68 16.57 20.86%
DPS 12.00 0.00 8.00 5.33 0.00 0.00 10.00 12.96%
NAPS 2.16 2.11 2.08 2.07 2.01 2.01 2.03 4.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 142.28 149.03 129.70 118.94 103.85 105.99 154.10 -5.19%
EPS 22.03 24.95 14.22 11.75 6.30 10.69 16.60 20.82%
DPS 12.02 0.00 8.01 5.34 0.00 0.00 10.01 13.01%
NAPS 2.1632 2.1132 2.0831 2.0731 2.013 2.013 2.033 4.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.82 2.68 2.57 2.49 2.57 2.59 2.70 -
P/RPS 1.99 1.80 1.98 2.10 2.48 2.45 1.75 8.97%
P/EPS 12.82 10.76 18.10 21.23 40.87 24.26 16.29 -14.79%
EY 7.80 9.29 5.52 4.71 2.45 4.12 6.14 17.34%
DY 4.26 0.00 3.11 2.14 0.00 0.00 3.70 9.87%
P/NAPS 1.31 1.27 1.24 1.20 1.28 1.29 1.33 -1.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 -
Price 2.56 2.61 2.59 2.55 2.50 2.70 2.63 -
P/RPS 1.80 1.75 2.00 2.15 2.41 2.55 1.71 3.48%
P/EPS 11.64 10.48 18.25 21.74 39.76 25.29 15.87 -18.71%
EY 8.59 9.54 5.48 4.60 2.52 3.95 6.30 23.03%
DY 4.69 0.00 3.09 2.09 0.00 0.00 3.80 15.10%
P/NAPS 1.19 1.24 1.25 1.23 1.24 1.34 1.30 -5.73%

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