[SWKPLNT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2412.52%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 75,450 295,525 214,840 144,646 48,720 262,232 214,232 -50.16%
PBT 15,764 51,985 23,820 20,059 953 67,683 58,641 -58.38%
Tax -3,956 -11,825 -6,089 -4,006 -245 -14,055 -14,227 -57.43%
NP 11,808 40,160 17,731 16,053 708 53,628 44,414 -58.68%
-
NP to SH 11,776 39,356 17,334 15,653 623 51,818 42,763 -57.70%
-
Tax Rate 25.10% 22.75% 25.56% 19.97% 25.71% 20.77% 24.26% -
Total Cost 63,642 255,365 197,109 128,593 48,012 208,604 169,818 -48.05%
-
Net Worth 497,644 503,105 480,878 486,361 478,577 481,391 473,277 3.40%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 23,757 8,387 8,385 - 30,786 19,603 -
Div Payout % - 60.37% 48.39% 53.57% - 59.41% 45.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 497,644 503,105 480,878 486,361 478,577 481,391 473,277 3.40%
NOSH 279,575 279,503 279,580 279,517 283,181 279,878 280,045 -0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.65% 13.59% 8.25% 11.10% 1.45% 20.45% 20.73% -
ROE 2.37% 7.82% 3.60% 3.22% 0.13% 10.76% 9.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.99 105.73 76.84 51.75 17.20 93.69 76.50 -50.10%
EPS 4.21 14.08 6.20 5.60 0.22 18.52 15.27 -57.67%
DPS 0.00 8.50 3.00 3.00 0.00 11.00 7.00 -
NAPS 1.78 1.80 1.72 1.74 1.69 1.72 1.69 3.52%
Adjusted Per Share Value based on latest NOSH - 279,368
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.95 105.54 76.73 51.66 17.40 93.65 76.51 -50.15%
EPS 4.21 14.06 6.19 5.59 0.22 18.51 15.27 -57.67%
DPS 0.00 8.48 3.00 2.99 0.00 11.00 7.00 -
NAPS 1.7773 1.7968 1.7174 1.737 1.7092 1.7193 1.6903 3.40%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.12 2.11 2.25 2.05 1.70 1.70 2.88 -
P/RPS 7.86 2.00 2.93 3.96 9.88 1.81 3.76 63.56%
P/EPS 50.33 14.99 36.29 36.61 772.73 9.18 18.86 92.50%
EY 1.99 6.67 2.76 2.73 0.13 10.89 5.30 -47.98%
DY 0.00 4.03 1.33 1.46 0.00 6.47 2.43 -
P/NAPS 1.19 1.17 1.31 1.18 1.01 0.99 1.70 -21.17%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 -
Price 2.00 2.23 2.12 2.24 2.13 1.78 1.98 -
P/RPS 7.41 2.11 2.76 4.33 12.38 1.90 2.59 101.66%
P/EPS 47.48 15.84 34.19 40.00 968.18 9.61 12.97 137.71%
EY 2.11 6.31 2.92 2.50 0.10 10.40 7.71 -57.88%
DY 0.00 3.81 1.42 1.34 0.00 6.18 3.54 -
P/NAPS 1.12 1.24 1.23 1.29 1.26 1.03 1.17 -2.87%

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