[SWKPLNT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -46.53%
YoY- 1790.21%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 115,608 81,652 68,121 75,450 80,685 70,194 95,926 13.21%
PBT 10,436 13,159 12,901 15,764 28,165 3,761 19,106 -33.10%
Tax -7,035 -3,227 -3,685 -3,956 -5,736 -2,083 -3,761 51.63%
NP 3,401 9,932 9,216 11,808 22,429 1,678 15,345 -63.27%
-
NP to SH 3,402 9,932 9,249 11,776 22,022 1,681 15,030 -62.75%
-
Tax Rate 67.41% 24.52% 28.56% 25.10% 20.37% 55.38% 19.68% -
Total Cost 112,207 71,720 58,905 63,642 58,256 68,516 80,581 24.62%
-
Net Worth 510,823 506,392 508,555 497,644 502,996 481,886 486,100 3.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,823 - 11,177 - 15,369 - 8,381 11.13%
Div Payout % 288.76% - 120.85% - 69.79% - 55.76% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 510,823 506,392 508,555 497,644 502,996 481,886 486,100 3.35%
NOSH 280,672 279,774 279,425 279,575 279,442 280,166 279,368 0.31%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.94% 12.16% 13.53% 15.65% 27.80% 2.39% 16.00% -
ROE 0.67% 1.96% 1.82% 2.37% 4.38% 0.35% 3.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.19 29.18 24.38 26.99 28.87 25.05 34.34 12.85%
EPS 1.22 3.55 3.31 4.21 7.88 0.60 5.38 -62.71%
DPS 3.50 0.00 4.00 0.00 5.50 0.00 3.00 10.79%
NAPS 1.82 1.81 1.82 1.78 1.80 1.72 1.74 3.03%
Adjusted Per Share Value based on latest NOSH - 279,575
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.41 29.25 24.40 27.03 28.90 25.15 34.36 13.21%
EPS 1.22 3.56 3.31 4.22 7.89 0.60 5.38 -62.71%
DPS 3.52 0.00 4.00 0.00 5.51 0.00 3.00 11.21%
NAPS 1.8299 1.8141 1.8218 1.7827 1.8019 1.7263 1.7414 3.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.60 2.15 2.02 2.12 2.11 2.25 2.05 -
P/RPS 6.31 7.37 8.29 7.86 7.31 8.98 5.97 3.75%
P/EPS 214.51 60.56 61.03 50.33 26.77 375.00 38.10 215.48%
EY 0.47 1.65 1.64 1.99 3.73 0.27 2.62 -68.09%
DY 1.35 0.00 1.98 0.00 2.61 0.00 1.46 -5.07%
P/NAPS 1.43 1.19 1.11 1.19 1.17 1.31 1.18 13.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 -
Price 2.37 2.38 2.16 2.00 2.23 2.12 2.24 -
P/RPS 5.75 8.15 8.86 7.41 7.72 8.46 6.52 -8.01%
P/EPS 195.53 67.04 65.26 47.48 28.30 353.33 41.64 179.62%
EY 0.51 1.49 1.53 2.11 3.53 0.28 2.40 -64.28%
DY 1.48 0.00 1.85 0.00 2.47 0.00 1.34 6.82%
P/NAPS 1.30 1.31 1.19 1.12 1.24 1.23 1.29 0.51%

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