[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -17.83%
YoY- 54.13%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 316,744 283,644 389,901 390,240 397,162 416,020 362,052 -8.54%
PBT 25,426 29,088 70,044 59,701 77,688 87,452 44,564 -31.28%
Tax -2,368 -156 -9,159 -9,502 -17,226 -18,872 -8,814 -58.46%
NP 23,058 28,932 60,885 50,198 60,462 68,580 35,750 -25.40%
-
NP to SH 23,830 29,668 61,292 50,537 61,504 69,640 39,685 -28.89%
-
Tax Rate 9.31% 0.54% 13.08% 15.92% 22.17% 21.58% 19.78% -
Total Cost 293,686 254,712 329,016 340,041 336,700 347,440 326,302 -6.79%
-
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 25,160 22,365 33,547 - 22,365 -
Div Payout % - - 41.05% 44.25% 54.55% - 56.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.28% 10.20% 15.62% 12.86% 15.22% 16.48% 9.87% -
ROE 3.84% 4.82% 9.97% 8.29% 10.19% 11.81% 6.82% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 113.30 101.46 139.47 139.59 142.06 148.81 129.51 -8.55%
EPS 8.52 10.60 21.92 18.08 22.00 24.92 14.20 -28.92%
DPS 0.00 0.00 9.00 8.00 12.00 0.00 8.00 -
NAPS 2.22 2.20 2.20 2.18 2.16 2.11 2.08 4.45%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 113.12 101.30 139.25 139.37 141.84 148.58 129.30 -8.54%
EPS 8.51 10.60 21.89 18.05 21.97 24.87 14.17 -28.88%
DPS 0.00 0.00 8.99 7.99 11.98 0.00 7.99 -
NAPS 2.2165 2.1966 2.1966 2.1766 2.1566 2.1067 2.0768 4.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.98 2.24 2.34 2.56 2.82 2.68 2.57 -
P/RPS 1.75 2.21 1.68 1.83 1.99 1.80 1.98 -7.92%
P/EPS 23.23 21.11 10.67 14.16 12.82 10.76 18.10 18.15%
EY 4.31 4.74 9.37 7.06 7.80 9.29 5.52 -15.24%
DY 0.00 0.00 3.85 3.13 4.26 0.00 3.11 -
P/NAPS 0.89 1.02 1.06 1.17 1.31 1.27 1.24 -19.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 1.79 2.20 2.28 2.47 2.56 2.61 2.59 -
P/RPS 1.58 2.17 1.63 1.77 1.80 1.75 2.00 -14.57%
P/EPS 21.00 20.73 10.40 13.66 11.64 10.48 18.25 9.83%
EY 4.76 4.82 9.62 7.32 8.59 9.54 5.48 -8.98%
DY 0.00 0.00 3.95 3.24 4.69 0.00 3.09 -
P/NAPS 0.81 1.00 1.04 1.13 1.19 1.24 1.25 -25.17%

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