[SWKPLNT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.38%
YoY- -13.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,984 73,968 90,661 120,020 117,991 101,500 111,618 -26.06%
PBT 2,150 6,009 -3,262 25,905 21,052 22,646 20,943 -78.10%
Tax -1,098 1,150 -4,255 -5,877 -5,085 -6,275 -5,674 -66.57%
NP 1,052 7,159 -7,517 20,028 15,967 16,371 15,269 -83.22%
-
NP to SH 1,328 7,461 -6,734 20,276 16,172 16,619 19,022 -83.07%
-
Tax Rate 51.07% -19.14% - 22.69% 24.15% 27.71% 27.09% -
Total Cost 69,932 66,809 98,178 99,992 102,024 85,129 96,349 -19.25%
-
Net Worth 561,923 561,923 567,514 575,901 567,514 553,536 564,337 -0.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 13,978 - 13,978 - 27,937 -
Div Payout % - - 0.00% - 86.43% - 146.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 561,923 561,923 567,514 575,901 567,514 553,536 564,337 -0.28%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 279,375 0.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.48% 9.68% -8.29% 16.69% 13.53% 16.13% 13.68% -
ROE 0.24% 1.33% -1.19% 3.52% 2.85% 3.00% 3.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.39 26.46 32.43 42.93 42.21 36.31 39.95 -26.10%
EPS 0.48 2.67 -2.41 7.25 5.78 5.95 6.80 -82.94%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 10.00 -
NAPS 2.01 2.01 2.03 2.06 2.03 1.98 2.02 -0.33%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.43 26.50 32.48 43.00 42.27 36.36 39.99 -26.07%
EPS 0.48 2.67 -2.41 7.26 5.79 5.95 6.81 -82.96%
DPS 0.00 0.00 5.01 0.00 5.01 0.00 10.01 -
NAPS 2.013 2.013 2.033 2.0631 2.033 1.983 2.0217 -0.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.57 2.59 2.70 2.68 2.73 3.05 2.30 -
P/RPS 10.12 9.79 8.33 6.24 6.47 8.40 5.76 45.65%
P/EPS 541.02 97.05 -112.09 36.95 47.19 51.31 33.78 536.45%
EY 0.18 1.03 -0.89 2.71 2.12 1.95 2.96 -84.56%
DY 0.00 0.00 1.85 0.00 1.83 0.00 4.35 -
P/NAPS 1.28 1.29 1.33 1.30 1.34 1.54 1.14 8.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 -
Price 2.50 2.70 2.63 2.59 2.98 2.58 2.92 -
P/RPS 9.85 10.20 8.11 6.03 7.06 7.11 7.31 22.01%
P/EPS 526.29 101.17 -109.19 35.71 51.52 43.40 42.89 432.81%
EY 0.19 0.99 -0.92 2.80 1.94 2.30 2.33 -81.22%
DY 0.00 0.00 1.90 0.00 1.68 0.00 3.42 -
P/NAPS 1.24 1.34 1.30 1.26 1.47 1.30 1.45 -9.91%

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