[SWKPLNT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.61%
YoY- 24.55%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 478,463 490,721 479,364 483,354 417,652 355,524 340,831 25.39%
PBT 96,422 105,428 104,176 93,669 75,047 57,890 52,260 50.48%
Tax -25,647 -28,223 -26,947 -28,308 -22,922 -18,946 -17,903 27.10%
NP 70,775 77,205 77,229 65,361 52,125 38,944 34,357 61.96%
-
NP to SH 75,197 81,607 81,599 65,979 52,527 39,190 34,355 68.66%
-
Tax Rate 26.60% 26.77% 25.87% 30.22% 30.54% 32.73% 34.26% -
Total Cost 407,688 413,516 402,135 417,993 365,527 316,580 306,474 20.97%
-
Net Worth 567,514 553,536 564,337 545,440 539,396 517,345 510,823 7.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 41,915 45,544 45,544 27,430 27,430 21,000 21,000 58.59%
Div Payout % 55.74% 55.81% 55.82% 41.58% 52.22% 53.59% 61.13% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 567,514 553,536 564,337 545,440 539,396 517,345 510,823 7.27%
NOSH 280,000 280,000 280,000 279,712 279,480 279,646 280,672 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.79% 15.73% 16.11% 13.52% 12.48% 10.95% 10.08% -
ROE 13.25% 14.74% 14.46% 12.10% 9.74% 7.58% 6.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 171.15 175.53 171.58 172.80 149.44 127.13 121.43 25.73%
EPS 26.90 29.19 29.21 23.59 18.79 14.01 12.24 69.11%
DPS 15.00 16.30 16.30 9.80 9.80 7.50 7.50 58.80%
NAPS 2.03 1.98 2.02 1.95 1.93 1.85 1.82 7.55%
Adjusted Per Share Value based on latest NOSH - 279,712
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 170.88 175.26 171.20 172.63 149.16 126.97 121.73 25.39%
EPS 26.86 29.15 29.14 23.56 18.76 14.00 12.27 68.67%
DPS 14.97 16.27 16.27 9.80 9.80 7.50 7.50 58.59%
NAPS 2.0268 1.9769 2.0155 1.948 1.9264 1.8477 1.8244 7.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 3.05 2.30 2.24 2.41 2.43 2.60 -
P/RPS 1.60 1.74 1.34 1.30 1.61 1.91 2.14 -17.63%
P/EPS 10.15 10.45 7.87 9.50 12.82 17.34 21.24 -38.90%
EY 9.85 9.57 12.70 10.53 7.80 5.77 4.71 63.60%
DY 5.49 5.34 7.09 4.38 4.07 3.09 2.88 53.80%
P/NAPS 1.34 1.54 1.14 1.15 1.25 1.31 1.43 -4.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 2.98 2.58 2.92 2.25 2.24 2.25 2.37 -
P/RPS 1.74 1.47 1.70 1.30 1.50 1.77 1.95 -7.32%
P/EPS 11.08 8.84 10.00 9.54 11.92 16.06 19.36 -31.09%
EY 9.03 11.31 10.00 10.48 8.39 6.23 5.16 45.26%
DY 5.03 6.32 5.58 4.36 4.38 3.33 3.16 36.36%
P/NAPS 1.47 1.30 1.45 1.15 1.16 1.22 1.30 8.54%

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