[SWKPLNT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.17%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 214,840 144,646 48,720 262,232 214,232 137,055 51,919 157.52%
PBT 23,820 20,059 953 67,683 58,641 37,491 14,267 40.69%
Tax -6,089 -4,006 -245 -14,055 -14,227 -7,591 -1,302 179.39%
NP 17,731 16,053 708 53,628 44,414 29,900 12,965 23.18%
-
NP to SH 17,334 15,653 623 51,818 42,763 28,770 12,410 24.92%
-
Tax Rate 25.56% 19.97% 25.71% 20.77% 24.26% 20.25% 9.13% -
Total Cost 197,109 128,593 48,012 208,604 169,818 107,155 38,954 194.44%
-
Net Worth 480,878 486,361 478,577 481,391 473,277 481,365 479,031 0.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,387 8,385 - 30,786 19,603 - 20,169 -44.25%
Div Payout % 48.39% 53.57% - 59.41% 45.84% - 162.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 480,878 486,361 478,577 481,391 473,277 481,365 479,031 0.25%
NOSH 279,580 279,517 283,181 279,878 280,045 279,863 280,135 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.25% 11.10% 1.45% 20.45% 20.73% 21.82% 24.97% -
ROE 3.60% 3.22% 0.13% 10.76% 9.04% 5.98% 2.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.84 51.75 17.20 93.69 76.50 48.97 18.53 157.88%
EPS 6.20 5.60 0.22 18.52 15.27 10.28 4.43 25.09%
DPS 3.00 3.00 0.00 11.00 7.00 0.00 7.20 -44.18%
NAPS 1.72 1.74 1.69 1.72 1.69 1.72 1.71 0.38%
Adjusted Per Share Value based on latest NOSH - 279,965
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.96 51.82 17.45 93.94 76.75 49.10 18.60 157.50%
EPS 6.21 5.61 0.22 18.56 15.32 10.31 4.45 24.85%
DPS 3.00 3.00 0.00 11.03 7.02 0.00 7.23 -44.33%
NAPS 1.7227 1.7423 1.7144 1.7245 1.6954 1.7244 1.7161 0.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.25 2.05 1.70 1.70 2.88 3.66 3.48 -
P/RPS 2.93 3.96 9.88 1.81 3.76 7.47 18.78 -70.98%
P/EPS 36.29 36.61 772.73 9.18 18.86 35.60 78.56 -40.21%
EY 2.76 2.73 0.13 10.89 5.30 2.81 1.27 67.69%
DY 1.33 1.46 0.00 6.47 2.43 0.00 2.07 -25.52%
P/NAPS 1.31 1.18 1.01 0.99 1.70 2.13 2.04 -25.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 -
Price 2.12 2.24 2.13 1.78 1.98 3.14 3.82 -
P/RPS 2.76 4.33 12.38 1.90 2.59 6.41 20.61 -73.79%
P/EPS 34.19 40.00 968.18 9.61 12.97 30.54 86.23 -45.99%
EY 2.92 2.50 0.10 10.40 7.71 3.27 1.16 84.94%
DY 1.42 1.34 0.00 6.18 3.54 0.00 1.88 -17.04%
P/NAPS 1.23 1.29 1.26 1.03 1.17 1.83 2.23 -32.71%

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