[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 179.79%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 198,581 104,005 362,052 249,003 144,952 73,968 430,172 -40.35%
PBT 38,844 21,863 44,564 28,567 8,159 6,009 66,341 -30.07%
Tax -8,613 -4,718 -8,814 -4,848 52 1,150 -21,492 -45.73%
NP 30,231 17,145 35,750 23,719 8,211 7,159 44,849 -23.17%
-
NP to SH 30,752 17,410 39,685 24,591 8,789 7,461 46,333 -23.96%
-
Tax Rate 22.17% 21.58% 19.78% 16.97% -0.64% -19.14% 32.40% -
Total Cost 168,350 86,860 326,302 225,284 136,741 66,809 385,323 -42.50%
-
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,773 - 22,365 11,182 - - 27,956 -28.93%
Div Payout % 54.55% - 56.36% 45.47% - - 60.34% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.22% 16.48% 9.87% 9.53% 5.66% 9.68% 10.43% -
ROE 5.09% 2.95% 6.82% 4.25% 1.56% 1.33% 8.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 71.03 37.20 129.51 89.07 51.85 26.46 153.87 -40.35%
EPS 11.00 6.23 14.20 8.80 3.14 2.67 16.57 -23.95%
DPS 6.00 0.00 8.00 4.00 0.00 0.00 10.00 -28.92%
NAPS 2.16 2.11 2.08 2.07 2.01 2.01 2.03 4.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.92 37.14 129.30 88.93 51.77 26.42 153.63 -40.35%
EPS 10.98 6.22 14.17 8.78 3.14 2.66 16.55 -23.98%
DPS 5.99 0.00 7.99 3.99 0.00 0.00 9.98 -28.91%
NAPS 2.1566 2.1067 2.0768 2.0668 2.0069 2.0069 2.0268 4.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.82 2.68 2.57 2.49 2.57 2.59 2.70 -
P/RPS 3.97 7.20 1.98 2.80 4.96 9.79 1.75 72.90%
P/EPS 25.64 43.03 18.10 28.31 81.75 97.05 16.29 35.42%
EY 3.90 2.32 5.52 3.53 1.22 1.03 6.14 -26.16%
DY 2.13 0.00 3.11 1.61 0.00 0.00 3.70 -30.86%
P/NAPS 1.31 1.27 1.24 1.20 1.28 1.29 1.33 -1.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 -
Price 2.56 2.61 2.59 2.55 2.50 2.70 2.63 -
P/RPS 3.60 7.02 2.00 2.86 4.82 10.20 1.71 64.48%
P/EPS 23.27 41.91 18.25 28.99 79.52 101.17 15.87 29.15%
EY 4.30 2.39 5.48 3.45 1.26 0.99 6.30 -22.53%
DY 2.34 0.00 3.09 1.57 0.00 0.00 3.80 -27.68%
P/NAPS 1.19 1.24 1.25 1.23 1.24 1.34 1.30 -5.73%

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