[SWKPLNT] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -35.73%
YoY- -43.22%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 339,664 355,633 402,640 430,172 451,129 478,463 490,721 -21.73%
PBT 25,305 30,802 49,704 66,341 90,546 96,422 105,428 -61.34%
Tax -9,103 -10,080 -14,067 -21,492 -22,911 -25,647 -28,223 -52.93%
NP 16,202 20,722 35,637 44,849 67,635 70,775 77,205 -64.65%
-
NP to SH 17,857 22,331 37,175 46,333 72,089 75,197 81,607 -63.65%
-
Tax Rate 35.97% 32.73% 28.30% 32.40% 25.30% 26.60% 26.77% -
Total Cost 323,462 334,911 367,003 385,323 383,494 407,688 413,516 -15.09%
-
Net Worth 578,697 561,923 561,923 567,514 575,901 567,514 553,536 3.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 25,160 13,978 27,956 27,956 41,915 41,915 45,544 -32.64%
Div Payout % 140.90% 62.60% 75.20% 60.34% 58.14% 55.74% 55.81% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 578,697 561,923 561,923 567,514 575,901 567,514 553,536 3.00%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.77% 5.83% 8.85% 10.43% 14.99% 14.79% 15.73% -
ROE 3.09% 3.97% 6.62% 8.16% 12.52% 13.25% 14.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 121.50 127.21 144.02 153.87 161.37 171.15 175.53 -21.73%
EPS 6.39 7.99 13.30 16.57 25.79 26.90 29.19 -63.64%
DPS 9.00 5.00 10.00 10.00 15.00 15.00 16.30 -32.67%
NAPS 2.07 2.01 2.01 2.03 2.06 2.03 1.98 3.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 121.31 127.01 143.80 153.63 161.12 170.88 175.26 -21.73%
EPS 6.38 7.98 13.28 16.55 25.75 26.86 29.15 -63.64%
DPS 8.99 4.99 9.98 9.98 14.97 14.97 16.27 -32.63%
NAPS 2.0668 2.0069 2.0069 2.0268 2.0568 2.0268 1.9769 3.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.49 2.57 2.59 2.70 2.68 2.73 3.05 -
P/RPS 2.05 2.02 1.80 1.75 1.66 1.60 1.74 11.53%
P/EPS 38.98 32.17 19.48 16.29 10.39 10.15 10.45 140.32%
EY 2.57 3.11 5.13 6.14 9.62 9.85 9.57 -58.34%
DY 3.61 1.95 3.86 3.70 5.60 5.49 5.34 -22.95%
P/NAPS 1.20 1.28 1.29 1.33 1.30 1.34 1.54 -15.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 -
Price 2.55 2.50 2.70 2.63 2.59 2.98 2.58 -
P/RPS 2.10 1.97 1.87 1.71 1.61 1.74 1.47 26.81%
P/EPS 39.92 31.30 20.30 15.87 10.04 11.08 8.84 172.95%
EY 2.50 3.20 4.92 6.30 9.96 9.03 11.31 -63.40%
DY 3.53 2.00 3.70 3.80 5.79 5.03 6.32 -32.15%
P/NAPS 1.23 1.24 1.34 1.30 1.26 1.47 1.30 -3.61%

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