[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -98.8%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 295,525 214,840 144,646 48,720 262,232 214,232 137,055 66.67%
PBT 51,985 23,820 20,059 953 67,683 58,641 37,491 24.27%
Tax -11,825 -6,089 -4,006 -245 -14,055 -14,227 -7,591 34.27%
NP 40,160 17,731 16,053 708 53,628 44,414 29,900 21.66%
-
NP to SH 39,356 17,334 15,653 623 51,818 42,763 28,770 23.15%
-
Tax Rate 22.75% 25.56% 19.97% 25.71% 20.77% 24.26% 20.25% -
Total Cost 255,365 197,109 128,593 48,012 208,604 169,818 107,155 78.13%
-
Net Worth 503,105 480,878 486,361 478,577 481,391 473,277 481,365 2.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 503,105 480,878 486,361 478,577 481,391 473,277 481,365 2.98%
NOSH 279,503 279,580 279,517 283,181 279,878 280,045 279,863 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.59% 8.25% 11.10% 1.45% 20.45% 20.73% 21.82% -
ROE 7.82% 3.60% 3.22% 0.13% 10.76% 9.04% 5.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 105.73 76.84 51.75 17.20 93.69 76.50 48.97 66.81%
EPS 14.08 6.20 5.60 0.22 18.52 15.27 10.28 23.26%
DPS 8.50 3.00 3.00 0.00 11.00 7.00 0.00 -
NAPS 1.80 1.72 1.74 1.69 1.72 1.69 1.72 3.06%
Adjusted Per Share Value based on latest NOSH - 283,181
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 105.54 76.73 51.66 17.40 93.65 76.51 48.95 66.66%
EPS 14.06 6.19 5.59 0.22 18.51 15.27 10.28 23.14%
DPS 8.48 3.00 2.99 0.00 11.00 7.00 0.00 -
NAPS 1.7968 1.7174 1.737 1.7092 1.7193 1.6903 1.7192 2.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.11 2.25 2.05 1.70 1.70 2.88 3.66 -
P/RPS 2.00 2.93 3.96 9.88 1.81 3.76 7.47 -58.35%
P/EPS 14.99 36.29 36.61 772.73 9.18 18.86 35.60 -43.73%
EY 6.67 2.76 2.73 0.13 10.89 5.30 2.81 77.66%
DY 4.03 1.33 1.46 0.00 6.47 2.43 0.00 -
P/NAPS 1.17 1.31 1.18 1.01 0.99 1.70 2.13 -32.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 -
Price 2.23 2.12 2.24 2.13 1.78 1.98 3.14 -
P/RPS 2.11 2.76 4.33 12.38 1.90 2.59 6.41 -52.22%
P/EPS 15.84 34.19 40.00 968.18 9.61 12.97 30.54 -35.36%
EY 6.31 2.92 2.50 0.10 10.40 7.71 3.27 54.81%
DY 3.81 1.42 1.34 0.00 6.18 3.54 0.00 -
P/NAPS 1.24 1.23 1.29 1.26 1.03 1.17 1.83 -22.79%

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