[SWKPLNT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 91.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 289,008 263,169 244,009 164,716 92,056 32,937 466.68%
PBT 92,653 90,053 82,769 54,021 27,607 6,983 688.46%
Tax -12,633 -11,365 -11,324 -13,145 -6,282 -1,261 529.96%
NP 80,020 78,688 71,445 40,876 21,325 5,722 722.27%
-
NP to SH 76,343 75,107 68,236 39,551 20,663 5,538 712.89%
-
Tax Rate 13.63% 12.62% 13.68% 24.33% 22.76% 18.06% -
Total Cost 208,988 184,481 172,564 123,840 70,731 27,215 409.43%
-
Net Worth 481,865 479,031 481,818 412,379 270,089 0 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 18,908 18,908 18,908 - - - -
Div Payout % 24.77% 25.18% 27.71% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 481,865 479,031 481,818 412,379 270,089 0 -
NOSH 280,154 280,135 280,126 254,555 135,044 249,459 9.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.69% 29.90% 29.28% 24.82% 23.17% 17.37% -
ROE 15.84% 15.68% 14.16% 9.59% 7.65% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.16 93.94 87.11 64.71 68.17 13.20 416.62%
EPS 27.25 26.81 24.36 15.54 15.30 2.22 640.93%
DPS 6.75 6.75 6.75 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.72 1.62 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,555
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.53 94.28 87.41 59.01 32.98 11.80 466.64%
EPS 27.35 26.91 24.44 14.17 7.40 1.98 714.21%
DPS 6.77 6.77 6.77 0.00 0.00 0.00 -
NAPS 1.7262 1.7161 1.726 1.4773 0.9676 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 3.66 3.48 3.16 3.12 0.00 0.00 -
P/RPS 3.55 3.70 3.63 4.82 0.00 0.00 -
P/EPS 13.43 12.98 12.97 20.08 0.00 0.00 -
EY 7.45 7.70 7.71 4.98 0.00 0.00 -
DY 1.84 1.94 2.14 0.00 0.00 0.00 -
P/NAPS 2.13 2.04 1.84 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/08/08 24/04/08 - - - - -
Price 3.14 3.82 0.00 0.00 0.00 0.00 -
P/RPS 3.04 4.07 0.00 0.00 0.00 0.00 -
P/EPS 11.52 14.25 0.00 0.00 0.00 0.00 -
EY 8.68 7.02 0.00 0.00 0.00 0.00 -
DY 2.15 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.23 0.00 0.00 0.00 0.00 -

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