[SWKPLNT] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 122.24%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 405,729 415,681 392,089 362,052 339,664 355,633 402,640 0.51%
PBT 60,773 75,249 60,418 44,564 25,305 30,802 49,704 14.32%
Tax -11,093 -17,479 -14,682 -8,814 -9,103 -10,080 -14,067 -14.63%
NP 49,680 57,770 45,736 35,750 16,202 20,722 35,637 24.76%
-
NP to SH 52,997 61,648 49,634 39,685 17,857 22,331 37,175 26.64%
-
Tax Rate 18.25% 23.23% 24.30% 19.78% 35.97% 32.73% 28.30% -
Total Cost 356,049 357,911 346,353 326,302 323,462 334,911 367,003 -1.99%
-
Net Worth 609,449 603,858 589,880 581,493 578,697 561,923 561,923 5.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 27,956 39,138 22,365 22,365 25,160 13,978 27,956 0.00%
Div Payout % 52.75% 63.49% 45.06% 56.36% 140.90% 62.60% 75.20% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 609,449 603,858 589,880 581,493 578,697 561,923 561,923 5.55%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.24% 13.90% 11.66% 9.87% 4.77% 5.83% 8.85% -
ROE 8.70% 10.21% 8.41% 6.82% 3.09% 3.97% 6.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 145.13 148.69 140.25 129.51 121.50 127.21 144.02 0.51%
EPS 18.96 22.05 17.75 14.20 6.39 7.99 13.30 26.63%
DPS 10.00 14.00 8.00 8.00 9.00 5.00 10.00 0.00%
NAPS 2.18 2.16 2.11 2.08 2.07 2.01 2.01 5.55%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 144.90 148.46 140.03 129.30 121.31 127.01 143.80 0.50%
EPS 18.93 22.02 17.73 14.17 6.38 7.98 13.28 26.63%
DPS 9.98 13.98 7.99 7.99 8.99 4.99 9.98 0.00%
NAPS 2.1766 2.1566 2.1067 2.0768 2.0668 2.0069 2.0069 5.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.56 2.82 2.68 2.57 2.49 2.57 2.59 -
P/RPS 1.76 1.90 1.91 1.98 2.05 2.02 1.80 -1.48%
P/EPS 13.50 12.79 15.10 18.10 38.98 32.17 19.48 -21.67%
EY 7.41 7.82 6.62 5.52 2.57 3.11 5.13 27.75%
DY 3.91 4.96 2.99 3.11 3.61 1.95 3.86 0.86%
P/NAPS 1.17 1.31 1.27 1.24 1.20 1.28 1.29 -6.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 -
Price 2.47 2.56 2.61 2.59 2.55 2.50 2.70 -
P/RPS 1.70 1.72 1.86 2.00 2.10 1.97 1.87 -6.15%
P/EPS 13.03 11.61 14.70 18.25 39.92 31.30 20.30 -25.56%
EY 7.67 8.61 6.80 5.48 2.50 3.20 4.92 34.41%
DY 4.05 5.47 3.07 3.09 3.53 2.00 3.70 6.20%
P/NAPS 1.13 1.19 1.24 1.25 1.23 1.24 1.34 -10.73%

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