[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.04%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 390,240 397,162 416,020 362,052 332,004 289,904 295,872 20.24%
PBT 59,701 77,688 87,452 44,564 38,089 16,318 24,036 83.30%
Tax -9,502 -17,226 -18,872 -8,814 -6,464 104 4,600 -
NP 50,198 60,462 68,580 35,750 31,625 16,422 28,636 45.33%
-
NP to SH 50,537 61,504 69,640 39,685 32,788 17,578 29,844 42.02%
-
Tax Rate 15.92% 22.17% 21.58% 19.78% 16.97% -0.64% -19.14% -
Total Cost 340,041 336,700 347,440 326,302 300,378 273,482 267,236 17.40%
-
Net Worth 609,449 603,858 589,880 581,493 578,697 561,923 561,923 5.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,365 33,547 - 22,365 14,910 - - -
Div Payout % 44.25% 54.55% - 56.36% 45.47% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 609,449 603,858 589,880 581,493 578,697 561,923 561,923 5.55%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.86% 15.22% 16.48% 9.87% 9.53% 5.66% 9.68% -
ROE 8.29% 10.19% 11.81% 6.82% 5.67% 3.13% 5.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.59 142.06 148.81 129.51 118.76 103.70 105.83 20.25%
EPS 18.08 22.00 24.92 14.20 11.73 6.28 10.68 41.99%
DPS 8.00 12.00 0.00 8.00 5.33 0.00 0.00 -
NAPS 2.18 2.16 2.11 2.08 2.07 2.01 2.01 5.55%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.80 142.28 149.03 129.70 118.94 103.85 105.99 20.25%
EPS 18.10 22.03 24.95 14.22 11.75 6.30 10.69 42.01%
DPS 8.01 12.02 0.00 8.01 5.34 0.00 0.00 -
NAPS 2.1833 2.1632 2.1132 2.0831 2.0731 2.013 2.013 5.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.56 2.82 2.68 2.57 2.49 2.57 2.59 -
P/RPS 1.83 1.99 1.80 1.98 2.10 2.48 2.45 -17.66%
P/EPS 14.16 12.82 10.76 18.10 21.23 40.87 24.26 -30.13%
EY 7.06 7.80 9.29 5.52 4.71 2.45 4.12 43.15%
DY 3.13 4.26 0.00 3.11 2.14 0.00 0.00 -
P/NAPS 1.17 1.31 1.27 1.24 1.20 1.28 1.29 -6.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 -
Price 2.47 2.56 2.61 2.59 2.55 2.50 2.70 -
P/RPS 1.77 1.80 1.75 2.00 2.15 2.41 2.55 -21.58%
P/EPS 13.66 11.64 10.48 18.25 21.74 39.76 25.29 -33.65%
EY 7.32 8.59 9.54 5.48 4.60 2.52 3.95 50.81%
DY 3.24 4.69 0.00 3.09 2.09 0.00 0.00 -
P/NAPS 1.13 1.19 1.24 1.25 1.23 1.24 1.34 -10.73%

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