[SWKPLNT] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 24.21%
YoY- 176.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 356,807 389,901 405,729 415,681 392,089 362,052 339,664 3.34%
PBT 55,453 70,044 60,773 75,249 60,418 44,564 25,305 68.79%
Tax -4,480 -9,159 -11,093 -17,479 -14,682 -8,814 -9,103 -37.69%
NP 50,973 60,885 49,680 57,770 45,736 35,750 16,202 114.85%
-
NP to SH 51,299 61,292 52,997 61,648 49,634 39,685 17,857 102.21%
-
Tax Rate 8.08% 13.08% 18.25% 23.23% 24.30% 19.78% 35.97% -
Total Cost 305,834 329,016 356,049 357,911 346,353 326,302 323,462 -3.67%
-
Net Worth 615,040 615,040 609,449 603,858 589,880 581,493 578,697 4.14%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 25,160 25,160 27,956 39,138 22,365 22,365 25,160 0.00%
Div Payout % 49.05% 41.05% 52.75% 63.49% 45.06% 56.36% 140.90% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 615,040 615,040 609,449 603,858 589,880 581,493 578,697 4.14%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.29% 15.62% 12.24% 13.90% 11.66% 9.87% 4.77% -
ROE 8.34% 9.97% 8.70% 10.21% 8.41% 6.82% 3.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 127.63 139.47 145.13 148.69 140.25 129.51 121.50 3.33%
EPS 18.35 21.92 18.96 22.05 17.75 14.20 6.39 102.16%
DPS 9.00 9.00 10.00 14.00 8.00 8.00 9.00 0.00%
NAPS 2.20 2.20 2.18 2.16 2.11 2.08 2.07 4.14%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 127.82 139.68 145.35 148.91 140.46 129.70 121.68 3.33%
EPS 18.38 21.96 18.99 22.08 17.78 14.22 6.40 102.17%
DPS 9.01 9.01 10.01 14.02 8.01 8.01 9.01 0.00%
NAPS 2.2033 2.2033 2.1833 2.1632 2.1132 2.0831 2.0731 4.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.24 2.34 2.56 2.82 2.68 2.57 2.49 -
P/RPS 1.76 1.68 1.76 1.90 1.91 1.98 2.05 -9.67%
P/EPS 12.21 10.67 13.50 12.79 15.10 18.10 38.98 -53.90%
EY 8.19 9.37 7.41 7.82 6.62 5.52 2.57 116.70%
DY 4.02 3.85 3.91 4.96 2.99 3.11 3.61 7.44%
P/NAPS 1.02 1.06 1.17 1.31 1.27 1.24 1.20 -10.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 28/11/13 -
Price 2.20 2.28 2.47 2.56 2.61 2.59 2.55 -
P/RPS 1.72 1.63 1.70 1.72 1.86 2.00 2.10 -12.47%
P/EPS 11.99 10.40 13.03 11.61 14.70 18.25 39.92 -55.18%
EY 8.34 9.62 7.67 8.61 6.80 5.48 2.50 123.42%
DY 4.09 3.95 4.05 5.47 3.07 3.09 3.53 10.32%
P/NAPS 1.00 1.04 1.13 1.19 1.24 1.25 1.23 -12.90%

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