[SWKPLNT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.41%
YoY- 80.65%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 269,823 258,855 262,232 293,525 289,008 263,169 244,009 6.94%
PBT 50,251 54,369 67,683 87,389 92,653 90,053 82,769 -28.32%
Tax -10,470 -12,998 -14,055 -12,406 -12,633 -11,365 -11,324 -5.09%
NP 39,781 41,371 53,628 74,983 80,020 78,688 71,445 -32.34%
-
NP to SH 38,701 40,032 51,818 71,448 76,343 75,107 68,236 -31.50%
-
Tax Rate 20.84% 23.91% 20.77% 14.20% 13.63% 12.62% 13.68% -
Total Cost 230,042 217,484 208,604 218,542 208,988 184,481 172,564 21.14%
-
Net Worth 486,100 478,577 279,965 472,963 481,865 479,031 481,818 0.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 39,169 30,788 30,788 38,498 18,908 18,908 18,908 62.57%
Div Payout % 101.21% 76.91% 59.42% 53.88% 24.77% 25.18% 27.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 486,100 478,577 279,965 472,963 481,865 479,031 481,818 0.59%
NOSH 279,368 283,181 279,965 279,860 280,154 280,135 280,126 -0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.74% 15.98% 20.45% 25.55% 27.69% 29.90% 29.28% -
ROE 7.96% 8.36% 18.51% 15.11% 15.84% 15.68% 14.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.58 91.41 93.67 104.88 103.16 93.94 87.11 7.12%
EPS 13.85 14.14 18.51 25.53 27.25 26.81 24.36 -31.39%
DPS 14.00 11.00 11.00 13.75 6.75 6.75 6.75 62.70%
NAPS 1.74 1.69 1.00 1.69 1.72 1.71 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 279,860
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.37 92.45 93.65 104.83 103.22 93.99 87.15 6.94%
EPS 13.82 14.30 18.51 25.52 27.27 26.82 24.37 -31.51%
DPS 13.99 11.00 11.00 13.75 6.75 6.75 6.75 62.63%
NAPS 1.7361 1.7092 0.9999 1.6892 1.7209 1.7108 1.7208 0.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.05 1.70 1.70 2.88 3.66 3.48 3.16 -
P/RPS 2.12 1.86 1.81 2.75 3.55 3.70 3.63 -30.15%
P/EPS 14.80 12.03 9.18 11.28 13.43 12.98 12.97 9.20%
EY 6.76 8.32 10.89 8.86 7.45 7.70 7.71 -8.40%
DY 6.83 6.47 6.47 4.77 1.84 1.94 2.14 116.92%
P/NAPS 1.18 1.01 1.70 1.70 2.13 2.04 1.84 -25.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 - -
Price 2.24 2.13 1.78 1.98 3.14 3.82 0.00 -
P/RPS 2.32 2.33 1.90 1.89 3.04 4.07 0.00 -
P/EPS 16.17 15.07 9.62 7.76 11.52 14.25 0.00 -
EY 6.18 6.64 10.40 12.89 8.68 7.02 0.00 -
DY 6.25 5.16 6.18 6.94 2.15 1.77 0.00 -
P/NAPS 1.29 1.26 1.78 1.17 1.83 2.23 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