[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 23.25%
YoY- 54.13%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 158,372 70,911 389,901 292,680 198,581 104,005 362,052 -42.46%
PBT 12,713 7,272 70,044 44,776 38,844 21,863 44,564 -56.76%
Tax -1,184 -39 -9,159 -7,127 -8,613 -4,718 -8,814 -73.86%
NP 11,529 7,233 60,885 37,649 30,231 17,145 35,750 -53.07%
-
NP to SH 11,915 7,417 61,292 37,903 30,752 17,410 39,685 -55.26%
-
Tax Rate 9.31% 0.54% 13.08% 15.92% 22.17% 21.58% 19.78% -
Total Cost 146,843 63,678 329,016 255,031 168,350 86,860 326,302 -41.36%
-
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 25,160 16,773 16,773 - 22,365 -
Div Payout % - - 41.05% 44.25% 54.55% - 56.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.28% 10.20% 15.62% 12.86% 15.22% 16.48% 9.87% -
ROE 1.92% 1.21% 9.97% 6.22% 5.09% 2.95% 6.82% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.65 25.36 139.47 104.69 71.03 37.20 129.51 -42.46%
EPS 4.26 2.65 21.92 13.56 11.00 6.23 14.20 -55.28%
DPS 0.00 0.00 9.00 6.00 6.00 0.00 8.00 -
NAPS 2.22 2.20 2.20 2.18 2.16 2.11 2.08 4.45%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.73 25.40 139.68 104.85 71.14 37.26 129.70 -42.46%
EPS 4.27 2.66 21.96 13.58 11.02 6.24 14.22 -55.25%
DPS 0.00 0.00 9.01 6.01 6.01 0.00 8.01 -
NAPS 2.2233 2.2033 2.2033 2.1833 2.1632 2.1132 2.0831 4.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.98 2.24 2.34 2.56 2.82 2.68 2.57 -
P/RPS 3.50 8.83 1.68 2.45 3.97 7.20 1.98 46.34%
P/EPS 46.46 84.43 10.67 18.88 25.64 43.03 18.10 87.79%
EY 2.15 1.18 9.37 5.30 3.90 2.32 5.52 -46.75%
DY 0.00 0.00 3.85 2.34 2.13 0.00 3.11 -
P/NAPS 0.89 1.02 1.06 1.17 1.31 1.27 1.24 -19.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 1.79 2.20 2.28 2.47 2.56 2.61 2.59 -
P/RPS 3.16 8.67 1.63 2.36 3.60 7.02 2.00 35.76%
P/EPS 42.00 82.92 10.40 18.22 23.27 41.91 18.25 74.57%
EY 2.38 1.21 9.62 5.49 4.30 2.39 5.48 -42.73%
DY 0.00 0.00 3.95 2.43 2.34 0.00 3.09 -
P/NAPS 0.81 1.00 1.04 1.13 1.19 1.24 1.25 -25.17%

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