[SWKPLNT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.38%
YoY- 490.84%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 130,249 90,143 115,608 81,652 68,121 75,450 80,685 37.73%
PBT 30,058 21,394 10,436 13,159 12,901 15,764 28,165 4.44%
Tax -7,661 -4,999 -7,035 -3,227 -3,685 -3,956 -5,736 21.34%
NP 22,397 16,395 3,401 9,932 9,216 11,808 22,429 -0.09%
-
NP to SH 22,582 16,611 3,402 9,932 9,249 11,776 22,022 1.69%
-
Tax Rate 25.49% 23.37% 67.41% 24.52% 28.56% 25.10% 20.37% -
Total Cost 107,852 73,748 112,207 71,720 58,905 63,642 58,256 50.94%
-
Net Worth 539,396 517,345 510,823 506,392 508,555 497,644 502,996 4.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,607 - 9,823 - 11,177 - 15,369 9.51%
Div Payout % 77.97% - 288.76% - 120.85% - 69.79% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 539,396 517,345 510,823 506,392 508,555 497,644 502,996 4.78%
NOSH 279,480 279,646 280,672 279,774 279,425 279,575 279,442 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.20% 18.19% 2.94% 12.16% 13.53% 15.65% 27.80% -
ROE 4.19% 3.21% 0.67% 1.96% 1.82% 2.37% 4.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.60 32.23 41.19 29.18 24.38 26.99 28.87 37.72%
EPS 8.08 5.94 1.22 3.55 3.31 4.21 7.88 1.68%
DPS 6.30 0.00 3.50 0.00 4.00 0.00 5.50 9.50%
NAPS 1.93 1.85 1.82 1.81 1.82 1.78 1.80 4.77%
Adjusted Per Share Value based on latest NOSH - 279,774
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.52 32.19 41.29 29.16 24.33 26.95 28.82 37.72%
EPS 8.07 5.93 1.22 3.55 3.30 4.21 7.87 1.69%
DPS 6.29 0.00 3.51 0.00 3.99 0.00 5.49 9.52%
NAPS 1.9264 1.8477 1.8244 1.8085 1.8163 1.7773 1.7964 4.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.41 2.43 2.60 2.15 2.02 2.12 2.11 -
P/RPS 5.17 7.54 6.31 7.37 8.29 7.86 7.31 -20.66%
P/EPS 29.83 40.91 214.51 60.56 61.03 50.33 26.77 7.50%
EY 3.35 2.44 0.47 1.65 1.64 1.99 3.73 -6.93%
DY 2.61 0.00 1.35 0.00 1.98 0.00 2.61 0.00%
P/NAPS 1.25 1.31 1.43 1.19 1.11 1.19 1.17 4.52%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 -
Price 2.24 2.25 2.37 2.38 2.16 2.00 2.23 -
P/RPS 4.81 6.98 5.75 8.15 8.86 7.41 7.72 -27.11%
P/EPS 27.72 37.88 195.53 67.04 65.26 47.48 28.30 -1.37%
EY 3.61 2.64 0.51 1.49 1.53 2.11 3.53 1.50%
DY 2.81 0.00 1.48 0.00 1.85 0.00 2.47 9.00%
P/NAPS 1.16 1.22 1.30 1.31 1.19 1.12 1.24 -4.36%

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