[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.12%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 286,453 289,292 194,880 262,232 285,642 274,110 207,676 23.88%
PBT 31,760 40,118 3,812 67,683 78,188 74,982 57,068 -32.31%
Tax -8,118 -8,012 -980 -14,055 -18,969 -15,182 -5,208 34.40%
NP 23,641 32,106 2,832 53,628 59,218 59,800 51,860 -40.73%
-
NP to SH 23,112 31,306 2,492 51,818 57,017 57,540 49,640 -39.90%
-
Tax Rate 25.56% 19.97% 25.71% 20.77% 24.26% 20.25% 9.13% -
Total Cost 262,812 257,186 192,048 208,604 226,424 214,310 155,816 41.65%
-
Net Worth 480,878 486,361 478,577 481,391 473,277 481,365 479,031 0.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,183 16,771 - 30,786 26,137 - 80,679 -73.18%
Div Payout % 48.39% 53.57% - 59.41% 45.84% - 162.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 480,878 486,361 478,577 481,391 473,277 481,365 479,031 0.25%
NOSH 279,580 279,517 283,181 279,878 280,045 279,863 280,135 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.25% 11.10% 1.45% 20.45% 20.73% 21.82% 24.97% -
ROE 4.81% 6.44% 0.52% 10.76% 12.05% 11.95% 10.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.46 103.50 68.82 93.69 102.00 97.94 74.13 24.05%
EPS 8.27 11.20 0.88 18.52 20.36 20.56 17.72 -39.80%
DPS 4.00 6.00 0.00 11.00 9.33 0.00 28.80 -73.14%
NAPS 1.72 1.74 1.69 1.72 1.69 1.72 1.71 0.38%
Adjusted Per Share Value based on latest NOSH - 279,965
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.30 103.32 69.60 93.65 102.02 97.90 74.17 23.88%
EPS 8.25 11.18 0.89 18.51 20.36 20.55 17.73 -39.92%
DPS 3.99 5.99 0.00 11.00 9.33 0.00 28.81 -73.19%
NAPS 1.7174 1.737 1.7092 1.7193 1.6903 1.7192 1.7108 0.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.25 2.05 1.70 1.70 2.88 3.66 3.48 -
P/RPS 2.20 1.98 2.47 1.81 2.82 3.74 4.69 -39.60%
P/EPS 27.22 18.30 193.18 9.18 14.15 17.80 19.64 24.28%
EY 3.67 5.46 0.52 10.89 7.07 5.62 5.09 -19.57%
DY 1.78 2.93 0.00 6.47 3.24 0.00 8.28 -64.08%
P/NAPS 1.31 1.18 1.01 0.99 1.70 2.13 2.04 -25.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 -
Price 2.12 2.24 2.13 1.78 1.98 3.14 3.82 -
P/RPS 2.07 2.16 3.10 1.90 1.94 3.21 5.15 -45.50%
P/EPS 25.65 20.00 242.05 9.61 9.72 15.27 21.56 12.26%
EY 3.90 5.00 0.41 10.40 10.28 6.55 4.64 -10.92%
DY 1.89 2.68 0.00 6.18 4.71 0.00 7.54 -60.21%
P/NAPS 1.23 1.29 1.26 1.03 1.17 1.83 2.23 -32.71%

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