[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -95.19%

YoY- -94.98%

Quarter Report

SPB QTRLY INTERIM REPORT- Q1. 31.03.2009.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	295,525	286,453	289,292	194,880	262,232	285,642	274,110	5.12%
YoY %	3.17%	-0.98%	48.45%	-25.68%	-8.20%	4.21%	-	-
Horiz. %	107.81%	104.50%	105.54%	71.10%	95.67%	104.21%	100.00%	-
PBT	51,985	31,760	40,118	3,812	67,683	78,188	74,982	-21.61%
YoY %	63.68%	-20.83%	952.41%	-94.37%	-13.44%	4.28%	-	-
Horiz. %	69.33%	42.36%	53.50%	5.08%	90.27%	104.28%	100.00%	-
Tax	-11,825	-8,118	-8,012	-980	-14,055	-18,969	-15,182	-15.30%
YoY %	-45.66%	-1.32%	-717.55%	93.03%	25.91%	-24.94%	-	-
Horiz. %	77.89%	53.47%	52.77%	6.46%	92.58%	124.94%	100.00%	-
NP	40,160	23,641	32,106	2,832	53,628	59,218	59,800	-23.25%
YoY %	69.87%	-26.37%	1,033.69%	-94.72%	-9.44%	-0.97%	-	-
Horiz. %	67.16%	39.53%	53.69%	4.74%	89.68%	99.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,356	23,112	31,306	2,492	51,818	57,017	57,540	-22.31%
YoY %	70.28%	-26.17%	1,156.26%	-95.19%	-9.12%	-0.91%	-	-
Horiz. %	68.40%	40.17%	54.41%	4.33%	90.06%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.75%	25.56%	19.97%	25.71%	20.77%	24.26%	20.25%	-
YoY %	-10.99%	27.99%	-22.33%	23.78%	-14.39%	19.80%	-	-
Horiz. %	112.35%	126.22%	98.62%	126.96%	102.57%	119.80%	100.00%	-
Total Cost	255,365	262,812	257,186	192,048	208,604	226,424	214,310	12.35%
YoY %	-2.83%	2.19%	33.92%	-7.94%	-7.87%	5.65%	-	-
Horiz. %	119.16%	122.63%	120.01%	89.61%	97.34%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	503,105	480,878	486,361	478,577	481,391	473,277	481,365	2.98%
YoY %	4.62%	-1.13%	1.63%	-0.58%	1.71%	-1.68%	-	-
Horiz. %	104.52%	99.90%	101.04%	99.42%	100.01%	98.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	23,757	11,183	16,771	-	30,786	26,137	-	-
YoY %	112.44%	-33.32%	0.00%	-	17.79%	0.00%	-	-
Horiz. %	90.89%	42.79%	64.17%	-	117.79%	100.00%	-	-
Div Payout %	60.37%	48.39%	53.57%	-	59.41%	45.84%	-	-
YoY %	24.76%	-9.67%	0.00%	-	29.60%	0.00%	-	-
Horiz. %	131.70%	105.56%	116.86%	-	129.60%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	503,105	480,878	486,361	478,577	481,391	473,277	481,365	2.98%
YoY %	4.62%	-1.13%	1.63%	-0.58%	1.71%	-1.68%	-	-
Horiz. %	104.52%	99.90%	101.04%	99.42%	100.01%	98.32%	100.00%	-
NOSH	279,503	279,580	279,517	283,181	279,878	280,045	279,863	-0.08%
YoY %	-0.03%	0.02%	-1.29%	1.18%	-0.06%	0.07%	-	-
Horiz. %	99.87%	99.90%	99.88%	101.19%	100.01%	100.07%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.59%	8.25%	11.10%	1.45%	20.45%	20.73%	21.82%	-
YoY %	64.73%	-25.68%	665.52%	-92.91%	-1.35%	-5.00%	-	-
Horiz. %	62.28%	37.81%	50.87%	6.65%	93.72%	95.00%	100.00%	-
ROE	7.82%	4.81%	6.44%	0.52%	10.76%	12.05%	11.95%	-
YoY %	62.58%	-25.31%	1,138.46%	-95.17%	-10.71%	0.84%	-	-
Horiz. %	65.44%	40.25%	53.89%	4.35%	90.04%	100.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	105.73	102.46	103.50	68.82	93.69	102.00	97.94	5.21%
YoY %	3.19%	-1.00%	50.39%	-26.54%	-8.15%	4.15%	-	-
Horiz. %	107.95%	104.62%	105.68%	70.27%	95.66%	104.15%	100.00%	-
EPS	14.08	8.27	11.20	0.88	18.52	20.36	20.56	-22.25%
YoY %	70.25%	-26.16%	1,172.73%	-95.25%	-9.04%	-0.97%	-	-
Horiz. %	68.48%	40.22%	54.47%	4.28%	90.08%	99.03%	100.00%	-
DPS	8.50	4.00	6.00	0.00	11.00	9.33	0.00	-
YoY %	112.50%	-33.33%	0.00%	0.00%	17.90%	0.00%	-	-
Horiz. %	91.10%	42.87%	64.31%	0.00%	117.90%	100.00%	-	-
NAPS	1.80	1.72	1.74	1.69	1.72	1.69	1.72	3.06%
YoY %	4.65%	-1.15%	2.96%	-1.74%	1.78%	-1.74%	-	-
Horiz. %	104.65%	100.00%	101.16%	98.26%	100.00%	98.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 283,181
RPS	105.87	102.62	103.63	69.81	93.94	102.33	98.20	5.12%
YoY %	3.17%	-0.97%	48.45%	-25.69%	-8.20%	4.21%	-	-
Horiz. %	107.81%	104.50%	105.53%	71.09%	95.66%	104.21%	100.00%	-
EPS	14.10	8.28	11.21	0.89	18.56	20.43	20.61	-22.30%
YoY %	70.29%	-26.14%	1,159.55%	-95.20%	-9.15%	-0.87%	-	-
Horiz. %	68.41%	40.17%	54.39%	4.32%	90.05%	99.13%	100.00%	-
DPS	8.51	4.01	6.01	0.00	11.03	9.36	0.00	-
YoY %	112.22%	-33.28%	0.00%	0.00%	17.84%	0.00%	-	-
Horiz. %	90.92%	42.84%	64.21%	0.00%	117.84%	100.00%	-	-
NAPS	1.8023	1.7227	1.7423	1.7144	1.7245	1.6954	1.7244	2.98%
YoY %	4.62%	-1.12%	1.63%	-0.59%	1.72%	-1.68%	-	-
Horiz. %	104.52%	99.90%	101.04%	99.42%	100.01%	98.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.11	2.25	2.05	1.70	1.70	2.88	3.66	-
P/RPS	2.00	2.20	1.98	2.47	1.81	2.82	3.74	-34.04%
YoY %	-9.09%	11.11%	-19.84%	36.46%	-35.82%	-24.60%	-	-
Horiz. %	53.48%	58.82%	52.94%	66.04%	48.40%	75.40%	100.00%	-
P/EPS	14.99	27.22	18.30	193.18	9.18	14.15	17.80	-10.79%
YoY %	-44.93%	48.74%	-90.53%	2,004.36%	-35.12%	-20.51%	-	-
Horiz. %	84.21%	152.92%	102.81%	1,085.28%	51.57%	79.49%	100.00%	-
EY	6.67	3.67	5.46	0.52	10.89	7.07	5.62	12.06%
YoY %	81.74%	-32.78%	950.00%	-95.22%	54.03%	25.80%	-	-
Horiz. %	118.68%	65.30%	97.15%	9.25%	193.77%	125.80%	100.00%	-
DY	4.03	1.78	2.93	0.00	6.47	3.24	0.00	-
YoY %	126.40%	-39.25%	0.00%	0.00%	99.69%	0.00%	-	-
Horiz. %	124.38%	54.94%	90.43%	0.00%	199.69%	100.00%	-	-
P/NAPS	1.17	1.31	1.18	1.01	0.99	1.70	2.13	-32.85%
YoY %	-10.69%	11.02%	16.83%	2.02%	-41.76%	-20.19%	-	-
Horiz. %	54.93%	61.50%	55.40%	47.42%	46.48%	79.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	17/11/09	26/08/09	26/05/09	25/02/09	31/10/08	06/08/08	-
Price	2.23	2.12	2.24	2.13	1.78	1.98	3.14	-
P/RPS	2.11	2.07	2.16	3.10	1.90	1.94	3.21	-24.34%
YoY %	1.93%	-4.17%	-30.32%	63.16%	-2.06%	-39.56%	-	-
Horiz. %	65.73%	64.49%	67.29%	96.57%	59.19%	60.44%	100.00%	-
P/EPS	15.84	25.65	20.00	242.05	9.61	9.72	15.27	2.46%
YoY %	-38.25%	28.25%	-91.74%	2,418.73%	-1.13%	-36.35%	-	-
Horiz. %	103.73%	167.98%	130.98%	1,585.13%	62.93%	63.65%	100.00%	-
EY	6.31	3.90	5.00	0.41	10.40	10.28	6.55	-2.45%
YoY %	61.79%	-22.00%	1,119.51%	-96.06%	1.17%	56.95%	-	-
Horiz. %	96.34%	59.54%	76.34%	6.26%	158.78%	156.95%	100.00%	-
DY	3.81	1.89	2.68	0.00	6.18	4.71	0.00	-
YoY %	101.59%	-29.48%	0.00%	0.00%	31.21%	0.00%	-	-
Horiz. %	80.89%	40.13%	56.90%	0.00%	131.21%	100.00%	-	-
P/NAPS	1.24	1.23	1.29	1.26	1.03	1.17	1.83	-22.79%
YoY %	0.81%	-4.65%	2.38%	22.33%	-11.97%	-36.07%	-	-
Horiz. %	67.76%	67.21%	70.49%	68.85%	56.28%	63.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos