[SWKPLNT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -31.81%
YoY- -63.07%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 294,450 322,255 295,525 262,840 269,823 258,855 262,232 8.05%
PBT 60,591 66,796 51,985 32,862 50,251 54,369 67,683 -7.13%
Tax -15,460 -15,536 -11,825 -5,917 -10,470 -12,998 -14,055 6.57%
NP 45,131 51,260 40,160 26,945 39,781 41,371 53,628 -10.89%
-
NP to SH 44,724 50,509 39,356 26,389 38,701 40,032 51,818 -9.37%
-
Tax Rate 25.52% 23.26% 22.75% 18.01% 20.84% 23.91% 20.77% -
Total Cost 249,319 270,995 255,365 235,895 230,042 217,484 208,604 12.65%
-
Net Worth 508,555 497,644 502,996 481,886 486,100 478,577 279,965 49.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 26,546 23,750 23,750 19,579 39,169 30,788 30,788 -9.43%
Div Payout % 59.36% 47.02% 60.35% 74.20% 101.21% 76.91% 59.42% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 508,555 497,644 502,996 481,886 486,100 478,577 279,965 49.03%
NOSH 279,425 279,575 279,442 280,166 279,368 283,181 279,965 -0.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.33% 15.91% 13.59% 10.25% 14.74% 15.98% 20.45% -
ROE 8.79% 10.15% 7.82% 5.48% 7.96% 8.36% 18.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.38 115.27 105.76 93.82 96.58 91.41 93.67 8.19%
EPS 16.01 18.07 14.08 9.42 13.85 14.14 18.51 -9.24%
DPS 9.50 8.50 8.50 7.00 14.00 11.00 11.00 -9.33%
NAPS 1.82 1.78 1.80 1.72 1.74 1.69 1.00 49.23%
Adjusted Per Share Value based on latest NOSH - 280,166
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.48 115.44 105.87 94.16 96.66 92.73 93.94 8.05%
EPS 16.02 18.09 14.10 9.45 13.86 14.34 18.56 -9.36%
DPS 9.51 8.51 8.51 7.01 14.03 11.03 11.03 -9.43%
NAPS 1.8218 1.7827 1.8019 1.7263 1.7414 1.7144 1.0029 49.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.02 2.12 2.11 2.25 2.05 1.70 1.70 -
P/RPS 1.92 1.84 2.00 2.40 2.12 1.86 1.81 4.02%
P/EPS 12.62 11.73 14.98 23.89 14.80 12.03 9.18 23.70%
EY 7.92 8.52 6.67 4.19 6.76 8.32 10.89 -19.17%
DY 4.70 4.01 4.03 3.11 6.83 6.47 6.47 -19.23%
P/NAPS 1.11 1.19 1.17 1.31 1.18 1.01 1.70 -24.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 26/05/09 25/02/09 -
Price 2.16 2.00 2.23 2.12 2.24 2.13 1.78 -
P/RPS 2.05 1.74 2.11 2.26 2.32 2.33 1.90 5.21%
P/EPS 13.50 11.07 15.83 22.51 16.17 15.07 9.62 25.42%
EY 7.41 9.03 6.32 4.44 6.18 6.64 10.40 -20.27%
DY 4.40 4.25 3.81 3.30 6.25 5.16 6.18 -20.31%
P/NAPS 1.19 1.12 1.24 1.23 1.29 1.26 1.78 -23.59%

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