[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.08%
YoY- 1790.21%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 340,831 225,223 143,571 75,450 295,525 214,840 144,646 76.79%
PBT 52,260 41,824 28,665 15,764 51,985 23,820 20,059 89.00%
Tax -17,903 -10,868 -7,641 -3,956 -11,825 -6,089 -4,006 170.57%
NP 34,357 30,956 21,024 11,808 40,160 17,731 16,053 65.84%
-
NP to SH 34,355 30,953 21,021 11,776 39,356 17,334 15,653 68.64%
-
Tax Rate 34.26% 25.99% 26.66% 25.10% 22.75% 25.56% 19.97% -
Total Cost 306,474 194,267 122,547 63,642 255,365 197,109 128,593 78.14%
-
Net Worth 508,638 506,066 508,708 497,644 503,105 480,878 486,361 3.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,960 11,183 11,180 - 23,757 8,387 8,385 83.87%
Div Payout % 61.01% 36.13% 53.19% - 60.37% 48.39% 53.57% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 508,638 506,066 508,708 497,644 503,105 480,878 486,361 3.02%
NOSH 279,471 279,594 279,509 279,575 279,503 279,580 279,517 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.08% 13.74% 14.64% 15.65% 13.59% 8.25% 11.10% -
ROE 6.75% 6.12% 4.13% 2.37% 7.82% 3.60% 3.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 121.96 80.55 51.37 26.99 105.73 76.84 51.75 76.81%
EPS 12.29 11.07 7.52 4.21 14.08 6.20 5.60 68.63%
DPS 7.50 4.00 4.00 0.00 8.50 3.00 3.00 83.89%
NAPS 1.82 1.81 1.82 1.78 1.80 1.72 1.74 3.03%
Adjusted Per Share Value based on latest NOSH - 279,575
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 122.10 80.68 51.43 27.03 105.87 76.96 51.82 76.79%
EPS 12.31 11.09 7.53 4.22 14.10 6.21 5.61 68.61%
DPS 7.51 4.01 4.01 0.00 8.51 3.00 3.00 84.05%
NAPS 1.8221 1.8129 1.8224 1.7827 1.8023 1.7227 1.7423 3.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.60 2.15 2.02 2.12 2.11 2.25 2.05 -
P/RPS 2.13 2.67 3.93 7.86 2.00 2.93 3.96 -33.78%
P/EPS 21.15 19.42 26.86 50.33 14.99 36.29 36.61 -30.56%
EY 4.73 5.15 3.72 1.99 6.67 2.76 2.73 44.11%
DY 2.88 1.86 1.98 0.00 4.03 1.33 1.46 57.09%
P/NAPS 1.43 1.19 1.11 1.19 1.17 1.31 1.18 13.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 -
Price 2.37 2.38 2.16 2.00 2.23 2.12 2.24 -
P/RPS 1.94 2.95 4.21 7.41 2.11 2.76 4.33 -41.36%
P/EPS 19.28 21.50 28.72 47.48 15.84 34.19 40.00 -38.44%
EY 5.19 4.65 3.48 2.11 6.31 2.92 2.50 62.52%
DY 3.16 1.68 1.85 0.00 3.81 1.42 1.34 76.89%
P/NAPS 1.30 1.31 1.19 1.12 1.24 1.23 1.29 0.51%

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