[SWKPLNT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.47%
YoY- -25.92%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 95,926 48,720 48,000 77,177 84,958 51,919 79,293 13.54%
PBT 19,106 953 9,042 21,150 23,224 14,267 28,748 -23.86%
Tax -3,761 -245 172 -6,636 -6,289 -1,302 1,821 -
NP 15,345 708 9,214 14,514 16,935 12,965 30,569 -36.86%
-
NP to SH 15,030 623 9,055 13,993 16,361 12,410 28,685 -35.03%
-
Tax Rate 19.68% 25.71% -1.90% 31.38% 27.08% 9.13% -6.33% -
Total Cost 80,581 48,012 38,786 62,663 68,023 38,954 48,724 39.89%
-
Net Worth 486,100 478,577 279,965 472,963 481,865 479,031 481,818 0.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,381 - 11,198 19,590 - 20,169 18,908 -41.89%
Div Payout % 55.76% - 123.67% 140.00% - 162.53% 65.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 486,100 478,577 279,965 472,963 481,865 479,031 481,818 0.59%
NOSH 279,368 283,181 279,965 279,860 280,154 280,135 280,126 -0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 16.00% 1.45% 19.20% 18.81% 19.93% 24.97% 38.55% -
ROE 3.09% 0.13% 3.23% 2.96% 3.40% 2.59% 5.95% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.34 17.20 17.14 27.58 30.33 18.53 28.31 13.75%
EPS 5.38 0.22 3.24 5.00 5.84 4.43 10.24 -34.91%
DPS 3.00 0.00 4.00 7.00 0.00 7.20 6.75 -41.79%
NAPS 1.74 1.69 1.00 1.69 1.72 1.71 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 279,860
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.36 17.45 17.20 27.65 30.43 18.60 28.41 13.52%
EPS 5.38 0.22 3.24 5.01 5.86 4.45 10.28 -35.08%
DPS 3.00 0.00 4.01 7.02 0.00 7.23 6.77 -41.90%
NAPS 1.7414 1.7144 1.0029 1.6943 1.7262 1.7161 1.726 0.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.05 1.70 1.70 2.88 3.66 3.48 3.16 -
P/RPS 5.97 9.88 9.92 10.44 12.07 18.78 11.16 -34.12%
P/EPS 38.10 772.73 52.56 57.60 62.67 78.56 30.86 15.09%
EY 2.62 0.13 1.90 1.74 1.60 1.27 3.24 -13.21%
DY 1.46 0.00 2.35 2.43 0.00 2.07 2.14 -22.51%
P/NAPS 1.18 1.01 1.70 1.70 2.13 2.04 1.84 -25.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 -
Price 2.24 2.13 1.78 1.98 3.14 3.82 3.36 -
P/RPS 6.52 12.38 10.38 7.18 10.35 20.61 11.87 -32.95%
P/EPS 41.64 968.18 55.03 39.60 53.77 86.23 32.81 17.23%
EY 2.40 0.10 1.82 2.53 1.86 1.16 3.05 -14.77%
DY 1.34 0.00 2.25 3.54 0.00 1.88 2.01 -23.70%
P/NAPS 1.29 1.26 1.78 1.17 1.83 2.23 1.95 -24.09%

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