[SWKPLNT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.03%
YoY- -75.23%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 415,681 392,089 362,052 339,664 355,633 402,640 430,172 -2.26%
PBT 75,249 60,418 44,564 25,305 30,802 49,704 66,341 8.78%
Tax -17,479 -14,682 -8,814 -9,103 -10,080 -14,067 -21,492 -12.90%
NP 57,770 45,736 35,750 16,202 20,722 35,637 44,849 18.44%
-
NP to SH 61,648 49,634 39,685 17,857 22,331 37,175 46,333 21.03%
-
Tax Rate 23.23% 24.30% 19.78% 35.97% 32.73% 28.30% 32.40% -
Total Cost 357,911 346,353 326,302 323,462 334,911 367,003 385,323 -4.81%
-
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 39,138 22,365 22,365 25,160 13,978 27,956 27,956 25.22%
Div Payout % 63.49% 45.06% 56.36% 140.90% 62.60% 75.20% 60.34% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.90% 11.66% 9.87% 4.77% 5.83% 8.85% 10.43% -
ROE 10.21% 8.41% 6.82% 3.09% 3.97% 6.62% 8.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 148.69 140.25 129.51 121.50 127.21 144.02 153.87 -2.26%
EPS 22.05 17.75 14.20 6.39 7.99 13.30 16.57 21.04%
DPS 14.00 8.00 8.00 9.00 5.00 10.00 10.00 25.22%
NAPS 2.16 2.11 2.08 2.07 2.01 2.01 2.03 4.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 148.91 140.46 129.70 121.68 127.40 144.24 154.10 -2.26%
EPS 22.08 17.78 14.22 6.40 8.00 13.32 16.60 21.00%
DPS 14.02 8.01 8.01 9.01 5.01 10.01 10.01 25.25%
NAPS 2.1632 2.1132 2.0831 2.0731 2.013 2.013 2.033 4.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.82 2.68 2.57 2.49 2.57 2.59 2.70 -
P/RPS 1.90 1.91 1.98 2.05 2.02 1.80 1.75 5.65%
P/EPS 12.79 15.10 18.10 38.98 32.17 19.48 16.29 -14.93%
EY 7.82 6.62 5.52 2.57 3.11 5.13 6.14 17.54%
DY 4.96 2.99 3.11 3.61 1.95 3.86 3.70 21.64%
P/NAPS 1.31 1.27 1.24 1.20 1.28 1.29 1.33 -1.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 -
Price 2.56 2.61 2.59 2.55 2.50 2.70 2.63 -
P/RPS 1.72 1.86 2.00 2.10 1.97 1.87 1.71 0.39%
P/EPS 11.61 14.70 18.25 39.92 31.30 20.30 15.87 -18.85%
EY 8.61 6.80 5.48 2.50 3.20 4.92 6.30 23.22%
DY 5.47 3.07 3.09 3.53 2.00 3.70 3.80 27.57%
P/NAPS 1.19 1.24 1.25 1.23 1.24 1.34 1.30 -5.73%

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