[SWKPLNT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 210.8%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 113,049 104,051 70,984 73,968 90,661 120,020 117,991 -2.80%
PBT 15,997 20,408 2,150 6,009 -3,262 25,905 21,052 -16.68%
Tax -3,966 -4,900 -1,098 1,150 -4,255 -5,877 -5,085 -15.23%
NP 12,031 15,508 1,052 7,159 -7,517 20,028 15,967 -17.15%
-
NP to SH 15,094 15,802 1,328 7,461 -6,734 20,276 16,172 -4.48%
-
Tax Rate 24.79% 24.01% 51.07% -19.14% - 22.69% 24.15% -
Total Cost 101,018 88,543 69,932 66,809 98,178 99,992 102,024 -0.65%
-
Net Worth 581,493 578,697 561,923 561,923 567,514 575,901 567,514 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 11,182 11,182 - - 13,978 - 13,978 -13.78%
Div Payout % 74.09% 70.77% - - 0.00% - 86.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 581,493 578,697 561,923 561,923 567,514 575,901 567,514 1.63%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.64% 14.90% 1.48% 9.68% -8.29% 16.69% 13.53% -
ROE 2.60% 2.73% 0.24% 1.33% -1.19% 3.52% 2.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.44 37.22 25.39 26.46 32.43 42.93 42.21 -2.80%
EPS 5.40 5.65 0.48 2.67 -2.41 7.25 5.78 -4.42%
DPS 4.00 4.00 0.00 0.00 5.00 0.00 5.00 -13.78%
NAPS 2.08 2.07 2.01 2.01 2.03 2.06 2.03 1.63%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.37 37.16 25.35 26.42 32.38 42.86 42.14 -2.81%
EPS 5.39 5.64 0.47 2.66 -2.41 7.24 5.78 -4.53%
DPS 3.99 3.99 0.00 0.00 4.99 0.00 4.99 -13.81%
NAPS 2.0768 2.0668 2.0069 2.0069 2.0268 2.0568 2.0268 1.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.57 2.49 2.57 2.59 2.70 2.68 2.73 -
P/RPS 6.36 6.69 10.12 9.79 8.33 6.24 6.47 -1.13%
P/EPS 47.60 44.05 541.02 97.05 -112.09 36.95 47.19 0.57%
EY 2.10 2.27 0.18 1.03 -0.89 2.71 2.12 -0.62%
DY 1.56 1.61 0.00 0.00 1.85 0.00 1.83 -10.06%
P/NAPS 1.24 1.20 1.28 1.29 1.33 1.30 1.34 -5.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 -
Price 2.59 2.55 2.50 2.70 2.63 2.59 2.98 -
P/RPS 6.40 6.85 9.85 10.20 8.11 6.03 7.06 -6.31%
P/EPS 47.97 45.11 526.29 101.17 -109.19 35.71 51.52 -4.63%
EY 2.08 2.22 0.19 0.99 -0.92 2.80 1.94 4.74%
DY 1.54 1.57 0.00 0.00 1.90 0.00 1.68 -5.62%
P/NAPS 1.25 1.23 1.24 1.34 1.30 1.26 1.47 -10.21%

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