[SWKPLNT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.99%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 367,746 220,392 90,143 340,831 225,223 143,571 75,450 187.19%
PBT 83,233 51,452 21,394 52,260 41,824 28,665 15,764 202.90%
Tax -21,273 -12,660 -4,999 -17,903 -10,868 -7,641 -3,956 206.62%
NP 61,960 38,792 16,395 34,357 30,956 21,024 11,808 201.66%
-
NP to SH 62,577 39,193 16,611 34,355 30,953 21,021 11,776 204.20%
-
Tax Rate 25.56% 24.61% 23.37% 34.26% 25.99% 26.66% 25.10% -
Total Cost 305,786 181,600 73,748 306,474 194,267 122,547 63,642 184.46%
-
Net Worth 545,241 539,532 517,345 508,638 506,066 508,708 497,644 6.27%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 17,615 17,611 - 20,960 11,183 11,180 - -
Div Payout % 28.15% 44.94% - 61.01% 36.13% 53.19% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 545,241 539,532 517,345 508,638 506,066 508,708 497,644 6.27%
NOSH 279,611 279,550 279,646 279,471 279,594 279,509 279,575 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.85% 17.60% 18.19% 10.08% 13.74% 14.64% 15.65% -
ROE 11.48% 7.26% 3.21% 6.75% 6.12% 4.13% 2.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.52 78.84 32.23 121.96 80.55 51.37 26.99 187.14%
EPS 22.38 14.02 5.94 12.29 11.07 7.52 4.21 204.28%
DPS 6.30 6.30 0.00 7.50 4.00 4.00 0.00 -
NAPS 1.95 1.93 1.85 1.82 1.81 1.82 1.78 6.26%
Adjusted Per Share Value based on latest NOSH - 280,672
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.34 78.71 32.19 121.73 80.44 51.28 26.95 187.17%
EPS 22.35 14.00 5.93 12.27 11.05 7.51 4.21 204.01%
DPS 6.29 6.29 0.00 7.49 3.99 3.99 0.00 -
NAPS 1.9473 1.9269 1.8477 1.8166 1.8074 1.8168 1.7773 6.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.24 2.41 2.43 2.60 2.15 2.02 2.12 -
P/RPS 1.70 3.06 7.54 2.13 2.67 3.93 7.86 -63.93%
P/EPS 10.01 17.19 40.91 21.15 19.42 26.86 50.33 -65.89%
EY 9.99 5.82 2.44 4.73 5.15 3.72 1.99 192.89%
DY 2.81 2.61 0.00 2.88 1.86 1.98 0.00 -
P/NAPS 1.15 1.25 1.31 1.43 1.19 1.11 1.19 -2.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 -
Price 2.25 2.24 2.25 2.37 2.38 2.16 2.00 -
P/RPS 1.71 2.84 6.98 1.94 2.95 4.21 7.41 -62.34%
P/EPS 10.05 15.98 37.88 19.28 21.50 28.72 47.48 -64.44%
EY 9.95 6.26 2.64 5.19 4.65 3.48 2.11 180.94%
DY 2.80 2.81 0.00 3.16 1.68 1.85 0.00 -
P/NAPS 1.15 1.16 1.22 1.30 1.31 1.19 1.12 1.77%

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