[SWKPLNT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -21.46%
YoY- -38.46%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 90,143 115,608 81,652 68,121 75,450 80,685 70,194 18.16%
PBT 21,394 10,436 13,159 12,901 15,764 28,165 3,761 218.99%
Tax -4,999 -7,035 -3,227 -3,685 -3,956 -5,736 -2,083 79.34%
NP 16,395 3,401 9,932 9,216 11,808 22,429 1,678 357.66%
-
NP to SH 16,611 3,402 9,932 9,249 11,776 22,022 1,681 361.13%
-
Tax Rate 23.37% 67.41% 24.52% 28.56% 25.10% 20.37% 55.38% -
Total Cost 73,748 112,207 71,720 58,905 63,642 58,256 68,516 5.03%
-
Net Worth 517,345 510,823 506,392 508,555 497,644 502,996 481,886 4.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,823 - 11,177 - 15,369 - -
Div Payout % - 288.76% - 120.85% - 69.79% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 517,345 510,823 506,392 508,555 497,644 502,996 481,886 4.85%
NOSH 279,646 280,672 279,774 279,425 279,575 279,442 280,166 -0.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.19% 2.94% 12.16% 13.53% 15.65% 27.80% 2.39% -
ROE 3.21% 0.67% 1.96% 1.82% 2.37% 4.38% 0.35% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.23 41.19 29.18 24.38 26.99 28.87 25.05 18.31%
EPS 5.94 1.22 3.55 3.31 4.21 7.88 0.60 361.70%
DPS 0.00 3.50 0.00 4.00 0.00 5.50 0.00 -
NAPS 1.85 1.82 1.81 1.82 1.78 1.80 1.72 4.98%
Adjusted Per Share Value based on latest NOSH - 279,425
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.19 41.29 29.16 24.33 26.95 28.82 25.07 18.15%
EPS 5.93 1.22 3.55 3.30 4.21 7.87 0.60 361.18%
DPS 0.00 3.51 0.00 3.99 0.00 5.49 0.00 -
NAPS 1.8477 1.8244 1.8085 1.8163 1.7773 1.7964 1.721 4.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.43 2.60 2.15 2.02 2.12 2.11 2.25 -
P/RPS 7.54 6.31 7.37 8.29 7.86 7.31 8.98 -11.00%
P/EPS 40.91 214.51 60.56 61.03 50.33 26.77 375.00 -77.19%
EY 2.44 0.47 1.65 1.64 1.99 3.73 0.27 334.44%
DY 0.00 1.35 0.00 1.98 0.00 2.61 0.00 -
P/NAPS 1.31 1.43 1.19 1.11 1.19 1.17 1.31 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 -
Price 2.25 2.37 2.38 2.16 2.00 2.23 2.12 -
P/RPS 6.98 5.75 8.15 8.86 7.41 7.72 8.46 -12.04%
P/EPS 37.88 195.53 67.04 65.26 47.48 28.30 353.33 -77.46%
EY 2.64 0.51 1.49 1.53 2.11 3.53 0.28 346.91%
DY 0.00 1.48 0.00 1.85 0.00 2.47 0.00 -
P/NAPS 1.22 1.30 1.31 1.19 1.12 1.24 1.23 -0.54%

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