[SWKPLNT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 15.34%
YoY- 133.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 97,221 94,099 94,576 104,005 113,049 104,051 70,984 23.25%
PBT 25,268 5,932 16,981 21,863 15,997 20,408 2,150 414.60%
Tax -2,032 1,486 -3,895 -4,718 -3,966 -4,900 -1,098 50.56%
NP 23,236 7,418 13,086 17,145 12,031 15,508 1,052 682.79%
-
NP to SH 23,389 7,151 13,342 17,410 15,094 15,802 1,328 573.40%
-
Tax Rate 8.04% -25.05% 22.94% 21.58% 24.79% 24.01% 51.07% -
Total Cost 73,985 86,681 81,490 86,860 101,018 88,543 69,932 3.81%
-
Net Worth 615,040 609,449 603,858 589,880 581,493 578,697 561,923 6.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,386 - 16,773 - 11,182 11,182 - -
Div Payout % 35.86% - 125.72% - 74.09% 70.77% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 615,040 609,449 603,858 589,880 581,493 578,697 561,923 6.18%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 23.90% 7.88% 13.84% 16.48% 10.64% 14.90% 1.48% -
ROE 3.80% 1.17% 2.21% 2.95% 2.60% 2.73% 0.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.78 33.66 33.83 37.20 40.44 37.22 25.39 23.27%
EPS 8.37 2.56 4.77 6.23 5.40 5.65 0.48 568.95%
DPS 3.00 0.00 6.00 0.00 4.00 4.00 0.00 -
NAPS 2.20 2.18 2.16 2.11 2.08 2.07 2.01 6.18%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.72 33.61 33.78 37.14 40.37 37.16 25.35 23.25%
EPS 8.35 2.55 4.77 6.22 5.39 5.64 0.47 577.30%
DPS 3.00 0.00 5.99 0.00 3.99 3.99 0.00 -
NAPS 2.1966 2.1766 2.1566 2.1067 2.0768 2.0668 2.0069 6.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.34 2.56 2.82 2.68 2.57 2.49 2.57 -
P/RPS 6.73 7.61 8.34 7.20 6.36 6.69 10.12 -23.75%
P/EPS 27.97 100.08 59.09 43.03 47.60 44.05 541.02 -86.04%
EY 3.58 1.00 1.69 2.32 2.10 2.27 0.18 630.08%
DY 1.28 0.00 2.13 0.00 1.56 1.61 0.00 -
P/NAPS 1.06 1.17 1.31 1.27 1.24 1.20 1.28 -11.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 -
Price 2.28 2.47 2.56 2.61 2.59 2.55 2.50 -
P/RPS 6.56 7.34 7.57 7.02 6.40 6.85 9.85 -23.68%
P/EPS 27.25 96.56 53.64 41.91 47.97 45.11 526.29 -86.03%
EY 3.67 1.04 1.86 2.39 2.08 2.22 0.19 616.03%
DY 1.32 0.00 2.34 0.00 1.54 1.57 0.00 -
P/NAPS 1.04 1.13 1.19 1.24 1.25 1.23 1.24 -11.03%

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