[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.63%
YoY- 0.05%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 430,172 339,511 219,491 101,500 479,364 367,746 220,392 55.86%
PBT 66,341 69,603 43,698 22,646 104,176 83,233 51,452 18.37%
Tax -21,492 -17,237 -11,360 -6,275 -26,947 -21,273 -12,660 42.07%
NP 44,849 52,366 32,338 16,371 77,229 61,960 38,792 10.10%
-
NP to SH 46,333 53,067 32,791 16,619 81,599 62,577 39,193 11.74%
-
Tax Rate 32.40% 24.76% 26.00% 27.71% 25.87% 25.56% 24.61% -
Total Cost 385,323 287,145 187,153 85,129 402,135 305,786 181,600 64.74%
-
Net Worth 567,514 575,901 567,514 553,536 564,700 545,241 539,532 3.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,956 13,978 13,978 - 45,567 17,615 17,611 35.88%
Div Payout % 60.34% 26.34% 42.63% - 55.84% 28.15% 44.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 567,514 575,901 567,514 553,536 564,700 545,241 539,532 3.41%
NOSH 280,000 280,000 280,000 280,000 279,554 279,611 279,550 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.43% 15.42% 14.73% 16.13% 16.11% 16.85% 17.60% -
ROE 8.16% 9.21% 5.78% 3.00% 14.45% 11.48% 7.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.87 121.44 78.51 36.31 171.47 131.52 78.84 55.85%
EPS 16.57 18.98 11.73 5.95 29.19 22.38 14.02 11.72%
DPS 10.00 5.00 5.00 0.00 16.30 6.30 6.30 35.88%
NAPS 2.03 2.06 2.03 1.98 2.02 1.95 1.93 3.40%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.63 121.25 78.39 36.25 171.20 131.34 78.71 55.86%
EPS 16.55 18.95 11.71 5.94 29.14 22.35 14.00 11.74%
DPS 9.98 4.99 4.99 0.00 16.27 6.29 6.29 35.84%
NAPS 2.0268 2.0568 2.0268 1.9769 2.0168 1.9473 1.9269 3.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.70 2.68 2.73 3.05 2.30 2.24 2.41 -
P/RPS 1.75 2.21 3.48 8.40 1.34 1.70 3.06 -30.98%
P/EPS 16.29 14.12 23.27 51.31 7.88 10.01 17.19 -3.50%
EY 6.14 7.08 4.30 1.95 12.69 9.99 5.82 3.61%
DY 3.70 1.87 1.83 0.00 7.09 2.81 2.61 26.06%
P/NAPS 1.33 1.30 1.34 1.54 1.14 1.15 1.25 4.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 -
Price 2.63 2.59 2.98 2.58 2.92 2.25 2.24 -
P/RPS 1.71 2.13 3.80 7.11 1.70 1.71 2.84 -28.58%
P/EPS 15.87 13.64 25.41 43.40 10.00 10.05 15.98 -0.45%
EY 6.30 7.33 3.94 2.30 10.00 9.95 6.26 0.42%
DY 3.80 1.93 1.68 0.00 5.58 2.80 2.81 22.17%
P/NAPS 1.30 1.26 1.47 1.30 1.45 1.15 1.16 7.85%

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