[SWKPLNT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 49.14%

YoY- -24.05%

Quarter Report

SPB QTRLY INTERIM REPORT- Q4. 31.12.2009.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	305,908	294,450	322,255	295,525	262,840	269,823	258,855	11.76%
YoY %	3.89%	-8.63%	9.04%	12.44%	-2.59%	4.24%	-	-
Horiz. %	118.18%	113.75%	124.49%	114.17%	101.54%	104.24%	100.00%	-
PBT	69,989	60,591	66,796	51,985	32,862	50,251	54,369	18.31%
YoY %	15.51%	-9.29%	28.49%	58.19%	-34.60%	-7.57%	-	-
Horiz. %	128.73%	111.44%	122.86%	95.62%	60.44%	92.43%	100.00%	-
Tax	-16,604	-15,460	-15,536	-11,825	-5,917	-10,470	-12,998	17.71%
YoY %	-7.40%	0.49%	-31.38%	-99.85%	43.49%	19.45%	-	-
Horiz. %	127.74%	118.94%	119.53%	90.98%	45.52%	80.55%	100.00%	-
NP	53,385	45,131	51,260	40,160	26,945	39,781	41,371	18.50%
YoY %	18.29%	-11.96%	27.64%	49.04%	-32.27%	-3.84%	-	-
Horiz. %	129.04%	109.09%	123.90%	97.07%	65.13%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,975	44,724	50,509	39,356	26,389	38,701	40,032	20.51%
YoY %	18.45%	-11.45%	28.34%	49.14%	-31.81%	-3.32%	-	-
Horiz. %	132.33%	111.72%	126.17%	98.31%	65.92%	96.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.72%	25.52%	23.26%	22.75%	18.01%	20.84%	23.91%	-
YoY %	-7.05%	9.72%	2.24%	26.32%	-13.58%	-12.84%	-	-
Horiz. %	99.21%	106.73%	97.28%	95.15%	75.32%	87.16%	100.00%	-
Total Cost	252,523	249,319	270,995	255,365	235,895	230,042	217,484	10.46%
YoY %	1.29%	-8.00%	6.12%	8.25%	2.54%	5.77%	-	-
Horiz. %	116.11%	114.64%	124.60%	117.42%	108.47%	105.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	506,392	508,555	497,644	502,996	481,886	486,100	478,577	3.83%
YoY %	-0.43%	2.19%	-1.06%	4.38%	-0.87%	1.57%	-	-
Horiz. %	105.81%	106.26%	103.98%	105.10%	100.69%	101.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	26,546	26,546	23,750	23,750	19,579	39,169	30,788	-9.40%
YoY %	0.00%	11.77%	0.00%	21.30%	-50.01%	27.22%	-	-
Horiz. %	86.22%	86.22%	77.14%	77.14%	63.59%	127.22%	100.00%	-
Div Payout %	50.11%	59.36%	47.02%	60.35%	74.20%	101.21%	76.91%	-
YoY %	-15.58%	26.24%	-22.09%	-18.67%	-26.69%	31.60%	-	-
Horiz. %	65.15%	77.18%	61.14%	78.47%	96.48%	131.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	506,392	508,555	497,644	502,996	481,886	486,100	478,577	3.83%
YoY %	-0.43%	2.19%	-1.06%	4.38%	-0.87%	1.57%	-	-
Horiz. %	105.81%	106.26%	103.98%	105.10%	100.69%	101.57%	100.00%	-
NOSH	279,774	279,425	279,575	279,442	280,166	279,368	283,181	-0.80%
YoY %	0.12%	-0.05%	0.05%	-0.26%	0.29%	-1.35%	-	-
Horiz. %	98.80%	98.67%	98.73%	98.68%	98.94%	98.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	17.45%	15.33%	15.91%	13.59%	10.25%	14.74%	15.98%	-
YoY %	13.83%	-3.65%	17.07%	32.59%	-30.46%	-7.76%	-	-
Horiz. %	109.20%	95.93%	99.56%	85.04%	64.14%	92.24%	100.00%	-
ROE	10.46%	8.79%	10.15%	7.82%	5.48%	7.96%	8.36%	-
YoY %	19.00%	-13.40%	29.80%	42.70%	-31.16%	-4.78%	-	-
Horiz. %	125.12%	105.14%	121.41%	93.54%	65.55%	95.22%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	109.34	105.38	115.27	105.76	93.82	96.58	91.41	12.67%
YoY %	3.76%	-8.58%	8.99%	12.73%	-2.86%	5.66%	-	-
Horiz. %	119.61%	115.28%	126.10%	115.70%	102.64%	105.66%	100.00%	-
EPS	18.93	16.01	18.07	14.08	9.42	13.85	14.14	21.44%
YoY %	18.24%	-11.40%	28.34%	49.47%	-31.99%	-2.05%	-	-
Horiz. %	133.88%	113.22%	127.79%	99.58%	66.62%	97.95%	100.00%	-
DPS	9.50	9.50	8.50	8.50	7.00	14.00	11.00	-9.30%
YoY %	0.00%	11.76%	0.00%	21.43%	-50.00%	27.27%	-	-
Horiz. %	86.36%	86.36%	77.27%	77.27%	63.64%	127.27%	100.00%	-
NAPS	1.81	1.82	1.78	1.80	1.72	1.74	1.69	4.67%
YoY %	-0.55%	2.25%	-1.11%	4.65%	-1.15%	2.96%	-	-
Horiz. %	107.10%	107.69%	105.33%	106.51%	101.78%	102.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 279,442
RPS	109.25	105.16	115.09	105.54	93.87	96.37	92.45	11.76%
YoY %	3.89%	-8.63%	9.05%	12.43%	-2.59%	4.24%	-	-
Horiz. %	118.17%	113.75%	124.49%	114.16%	101.54%	104.24%	100.00%	-
EPS	18.92	15.97	18.04	14.06	9.42	13.82	14.30	20.49%
YoY %	18.47%	-11.47%	28.31%	49.26%	-31.84%	-3.36%	-	-
Horiz. %	132.31%	111.68%	126.15%	98.32%	65.87%	96.64%	100.00%	-
DPS	9.48	9.48	8.48	8.48	6.99	13.99	11.00	-9.43%
YoY %	0.00%	11.79%	0.00%	21.32%	-50.04%	27.18%	-	-
Horiz. %	86.18%	86.18%	77.09%	77.09%	63.55%	127.18%	100.00%	-
NAPS	1.8085	1.8163	1.7773	1.7964	1.721	1.7361	1.7092	3.83%
YoY %	-0.43%	2.19%	-1.06%	4.38%	-0.87%	1.57%	-	-
Horiz. %	105.81%	106.27%	103.98%	105.10%	100.69%	101.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.15	2.02	2.12	2.11	2.25	2.05	1.70	-
P/RPS	1.97	1.92	1.84	2.00	2.40	2.12	1.86	3.90%
YoY %	2.60%	4.35%	-8.00%	-16.67%	13.21%	13.98%	-	-
Horiz. %	105.91%	103.23%	98.92%	107.53%	129.03%	113.98%	100.00%	-
P/EPS	11.35	12.62	11.73	14.98	23.89	14.80	12.03	-3.80%
YoY %	-10.06%	7.59%	-21.70%	-37.30%	61.42%	23.03%	-	-
Horiz. %	94.35%	104.90%	97.51%	124.52%	198.59%	123.03%	100.00%	-
EY	8.81	7.92	8.52	6.67	4.19	6.76	8.32	3.88%
YoY %	11.24%	-7.04%	27.74%	59.19%	-38.02%	-18.75%	-	-
Horiz. %	105.89%	95.19%	102.40%	80.17%	50.36%	81.25%	100.00%	-
DY	4.42	4.70	4.01	4.03	3.11	6.83	6.47	-22.41%
YoY %	-5.96%	17.21%	-0.50%	29.58%	-54.47%	5.56%	-	-
Horiz. %	68.32%	72.64%	61.98%	62.29%	48.07%	105.56%	100.00%	-
P/NAPS	1.19	1.11	1.19	1.17	1.31	1.18	1.01	11.54%
YoY %	7.21%	-6.72%	1.71%	-10.69%	11.02%	16.83%	-	-
Horiz. %	117.82%	109.90%	117.82%	115.84%	129.70%	116.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/08/10	25/05/10	24/02/10	17/11/09	26/08/09	26/05/09	-
Price	2.38	2.16	2.00	2.23	2.12	2.24	2.13	-
P/RPS	2.18	2.05	1.74	2.11	2.26	2.32	2.33	-4.33%
YoY %	6.34%	17.82%	-17.54%	-6.64%	-2.59%	-0.43%	-	-
Horiz. %	93.56%	87.98%	74.68%	90.56%	97.00%	99.57%	100.00%	-
P/EPS	12.57	13.50	11.07	15.83	22.51	16.17	15.07	-11.38%
YoY %	-6.89%	21.95%	-30.07%	-29.68%	39.21%	7.30%	-	-
Horiz. %	83.41%	89.58%	73.46%	105.04%	149.37%	107.30%	100.00%	-
EY	7.96	7.41	9.03	6.32	4.44	6.18	6.64	12.83%
YoY %	7.42%	-17.94%	42.88%	42.34%	-28.16%	-6.93%	-	-
Horiz. %	119.88%	111.60%	135.99%	95.18%	66.87%	93.07%	100.00%	-
DY	3.99	4.40	4.25	3.81	3.30	6.25	5.16	-15.74%
YoY %	-9.32%	3.53%	11.55%	15.45%	-47.20%	21.12%	-	-
Horiz. %	77.33%	85.27%	82.36%	73.84%	63.95%	121.12%	100.00%	-
P/NAPS	1.31	1.19	1.12	1.24	1.23	1.29	1.26	2.62%
YoY %	10.08%	6.25%	-9.68%	0.81%	-4.65%	2.38%	-	-
Horiz. %	103.97%	94.44%	88.89%	98.41%	97.62%	102.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos