[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

SPB QTRLY INTERIM REPORT- Q1. 31.03.2010.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	340,831	225,223	143,571	75,450	295,525	214,840	144,646	76.79%
YoY %	51.33%	56.87%	90.29%	-74.47%	37.56%	48.53%	-	-
Horiz. %	235.63%	155.71%	99.26%	52.16%	204.31%	148.53%	100.00%	-
PBT	52,260	41,824	28,665	15,764	51,985	23,820	20,059	89.00%
YoY %	24.95%	45.91%	81.84%	-69.68%	118.24%	18.75%	-	-
Horiz. %	260.53%	208.50%	142.90%	78.59%	259.16%	118.75%	100.00%	-
Tax	-17,903	-10,868	-7,641	-3,956	-11,825	-6,089	-4,006	170.57%
YoY %	-64.73%	-42.23%	-93.15%	66.55%	-94.20%	-52.00%	-	-
Horiz. %	446.90%	271.29%	190.74%	98.75%	295.18%	152.00%	100.00%	-
NP	34,357	30,956	21,024	11,808	40,160	17,731	16,053	65.84%
YoY %	10.99%	47.24%	78.05%	-70.60%	126.50%	10.45%	-	-
Horiz. %	214.02%	192.84%	130.97%	73.56%	250.17%	110.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,355	30,953	21,021	11,776	39,356	17,334	15,653	68.64%
YoY %	10.99%	47.25%	78.51%	-70.08%	127.05%	10.74%	-	-
Horiz. %	219.48%	197.74%	134.29%	75.23%	251.43%	110.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.26%	25.99%	26.66%	25.10%	22.75%	25.56%	19.97%	-
YoY %	31.82%	-2.51%	6.22%	10.33%	-10.99%	27.99%	-	-
Horiz. %	171.56%	130.15%	133.50%	125.69%	113.92%	127.99%	100.00%	-
Total Cost	306,474	194,267	122,547	63,642	255,365	197,109	128,593	78.14%
YoY %	57.76%	58.52%	92.56%	-75.08%	29.56%	53.28%	-	-
Horiz. %	238.33%	151.07%	95.30%	49.49%	198.58%	153.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,638	506,066	508,708	497,644	503,105	480,878	486,361	3.02%
YoY %	0.51%	-0.52%	2.22%	-1.09%	4.62%	-1.13%	-	-
Horiz. %	104.58%	104.05%	104.59%	102.32%	103.44%	98.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	20,960	11,183	11,180	-	23,757	8,387	8,385	83.87%
YoY %	87.43%	0.03%	0.00%	-	183.26%	0.02%	-	-
Horiz. %	249.97%	133.37%	133.33%	-	283.33%	100.02%	100.00%	-
Div Payout %	61.01%	36.13%	53.19%	-	60.37%	48.39%	53.57%	-
YoY %	68.86%	-32.07%	0.00%	-	24.76%	-9.67%	-	-
Horiz. %	113.89%	67.44%	99.29%	-	112.69%	90.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	508,638	506,066	508,708	497,644	503,105	480,878	486,361	3.02%
YoY %	0.51%	-0.52%	2.22%	-1.09%	4.62%	-1.13%	-	-
Horiz. %	104.58%	104.05%	104.59%	102.32%	103.44%	98.87%	100.00%	-
NOSH	279,471	279,594	279,509	279,575	279,503	279,580	279,517	-0.01%
YoY %	-0.04%	0.03%	-0.02%	0.03%	-0.03%	0.02%	-	-
Horiz. %	99.98%	100.03%	100.00%	100.02%	99.99%	100.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.08%	13.74%	14.64%	15.65%	13.59%	8.25%	11.10%	-
YoY %	-26.64%	-6.15%	-6.45%	15.16%	64.73%	-25.68%	-	-
Horiz. %	90.81%	123.78%	131.89%	140.99%	122.43%	74.32%	100.00%	-
ROE	6.75%	6.12%	4.13%	2.37%	7.82%	3.60%	3.22%	-
YoY %	10.29%	48.18%	74.26%	-69.69%	117.22%	11.80%	-	-
Horiz. %	209.63%	190.06%	128.26%	73.60%	242.86%	111.80%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	121.96	80.55	51.37	26.99	105.73	76.84	51.75	76.81%
YoY %	51.41%	56.80%	90.33%	-74.47%	37.60%	48.48%	-	-
Horiz. %	235.67%	155.65%	99.27%	52.15%	204.31%	148.48%	100.00%	-
EPS	12.29	11.07	7.52	4.21	14.08	6.20	5.60	68.63%
YoY %	11.02%	47.21%	78.62%	-70.10%	127.10%	10.71%	-	-
Horiz. %	219.46%	197.68%	134.29%	75.18%	251.43%	110.71%	100.00%	-
DPS	7.50	4.00	4.00	0.00	8.50	3.00	3.00	83.89%
YoY %	87.50%	0.00%	0.00%	0.00%	183.33%	0.00%	-	-
Horiz. %	250.00%	133.33%	133.33%	0.00%	283.33%	100.00%	100.00%	-
NAPS	1.82	1.81	1.82	1.78	1.80	1.72	1.74	3.03%
YoY %	0.55%	-0.55%	2.25%	-1.11%	4.65%	-1.15%	-	-
Horiz. %	104.60%	104.02%	104.60%	102.30%	103.45%	98.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 279,575
RPS	121.73	80.44	51.28	26.95	105.54	76.73	51.66	76.80%
YoY %	51.33%	56.86%	90.28%	-74.46%	37.55%	48.53%	-	-
Horiz. %	235.64%	155.71%	99.26%	52.17%	204.30%	148.53%	100.00%	-
EPS	12.27	11.05	7.51	4.21	14.06	6.19	5.59	68.65%
YoY %	11.04%	47.14%	78.38%	-70.06%	127.14%	10.73%	-	-
Horiz. %	219.50%	197.67%	134.35%	75.31%	251.52%	110.73%	100.00%	-
DPS	7.49	3.99	3.99	0.00	8.48	3.00	2.99	84.13%
YoY %	87.72%	0.00%	0.00%	0.00%	182.67%	0.33%	-	-
Horiz. %	250.50%	133.44%	133.44%	0.00%	283.61%	100.33%	100.00%	-
NAPS	1.8166	1.8074	1.8168	1.7773	1.7968	1.7174	1.737	3.02%
YoY %	0.51%	-0.52%	2.22%	-1.09%	4.62%	-1.13%	-	-
Horiz. %	104.58%	104.05%	104.59%	102.32%	103.44%	98.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-20.22%	-32.06%	-50.00%	293.00%	-31.74%	-26.01%	-	-
Horiz. %	53.79%	67.42%	99.24%	198.48%	50.51%	73.99%	100.00%	-
P/EPS	21.15	19.42	26.86	50.33	14.99	36.29	36.61	-30.56%
YoY %	8.91%	-27.70%	-46.63%	235.76%	-58.69%	-0.87%	-	-
Horiz. %	57.77%	53.05%	73.37%	137.48%	40.95%	99.13%	100.00%	-
EY	4.73	5.15	3.72	1.99	6.67	2.76	2.73	44.11%
YoY %	-8.16%	38.44%	86.93%	-70.16%	141.67%	1.10%	-	-
Horiz. %	173.26%	188.64%	136.26%	72.89%	244.32%	101.10%	100.00%	-
DY	2.88	1.86	1.98	0.00	4.03	1.33	1.46	57.09%
YoY %	54.84%	-6.06%	0.00%	0.00%	203.01%	-8.90%	-	-
Horiz. %	197.26%	127.40%	135.62%	0.00%	276.03%	91.10%	100.00%	-
P/NAPS	1.43	1.19	1.11	1.19	1.17	1.31	1.18	13.62%
YoY %	20.17%	7.21%	-6.72%	1.71%	-10.69%	11.02%	-	-
Horiz. %	121.19%	100.85%	94.07%	100.85%	99.15%	111.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-34.24%	-29.93%	-43.18%	251.18%	-23.55%	-36.26%	-	-
Horiz. %	44.80%	68.13%	97.23%	171.13%	48.73%	63.74%	100.00%	-
P/EPS	19.28	21.50	28.72	47.48	15.84	34.19	40.00	-38.44%
YoY %	-10.33%	-25.14%	-39.51%	199.75%	-53.67%	-14.53%	-	-
Horiz. %	48.20%	53.75%	71.80%	118.70%	39.60%	85.47%	100.00%	-
EY	5.19	4.65	3.48	2.11	6.31	2.92	2.50	62.52%
YoY %	11.61%	33.62%	64.93%	-66.56%	116.10%	16.80%	-	-
Horiz. %	207.60%	186.00%	139.20%	84.40%	252.40%	116.80%	100.00%	-
DY	3.16	1.68	1.85	0.00	3.81	1.42	1.34	76.89%
YoY %	88.10%	-9.19%	0.00%	0.00%	168.31%	5.97%	-	-
Horiz. %	235.82%	125.37%	138.06%	0.00%	284.33%	105.97%	100.00%	-
P/NAPS	1.30	1.31	1.19	1.12	1.24	1.23	1.29	0.51%
YoY %	-0.76%	10.08%	6.25%	-9.68%	0.81%	-4.65%	-	-
Horiz. %	100.78%	101.55%	92.25%	86.82%	96.12%	95.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos