[SWKPLNT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 10.07%
YoY- 1256.21%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 262,232 293,525 289,008 263,169 244,009 164,716 92,056 100.31%
PBT 67,683 87,389 92,653 90,053 82,769 54,021 27,607 81.32%
Tax -14,055 -12,406 -12,633 -11,365 -11,324 -13,145 -6,282 70.64%
NP 53,628 74,983 80,020 78,688 71,445 40,876 21,325 84.41%
-
NP to SH 51,818 71,448 76,343 75,107 68,236 39,551 20,663 84.06%
-
Tax Rate 20.77% 14.20% 13.63% 12.62% 13.68% 24.33% 22.76% -
Total Cost 208,604 218,542 208,988 184,481 172,564 123,840 70,731 104.98%
-
Net Worth 279,965 472,963 481,865 479,031 481,818 412,379 270,089 2.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,788 38,498 18,908 18,908 18,908 - - -
Div Payout % 59.42% 53.88% 24.77% 25.18% 27.71% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 279,965 472,963 481,865 479,031 481,818 412,379 270,089 2.41%
NOSH 279,965 279,860 280,154 280,135 280,126 254,555 135,044 62.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.45% 25.55% 27.69% 29.90% 29.28% 24.82% 23.17% -
ROE 18.51% 15.11% 15.84% 15.68% 14.16% 9.59% 7.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.67 104.88 103.16 93.94 87.11 64.71 68.17 23.47%
EPS 18.51 25.53 27.25 26.81 24.36 15.54 15.30 13.47%
DPS 11.00 13.75 6.75 6.75 6.75 0.00 0.00 -
NAPS 1.00 1.69 1.72 1.71 1.72 1.62 2.00 -36.87%
Adjusted Per Share Value based on latest NOSH - 280,135
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.94 105.15 103.53 94.28 87.41 59.01 32.98 100.30%
EPS 18.56 25.60 27.35 26.91 24.44 14.17 7.40 84.08%
DPS 11.03 13.79 6.77 6.77 6.77 0.00 0.00 -
NAPS 1.0029 1.6943 1.7262 1.7161 1.726 1.4773 0.9676 2.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 1.70 2.88 3.66 3.48 3.16 3.12 0.00 -
P/RPS 1.81 2.75 3.55 3.70 3.63 4.82 0.00 -
P/EPS 9.18 11.28 13.43 12.98 12.97 20.08 0.00 -
EY 10.89 8.86 7.45 7.70 7.71 4.98 0.00 -
DY 6.47 4.77 1.84 1.94 2.14 0.00 0.00 -
P/NAPS 1.70 1.70 2.13 2.04 1.84 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 31/10/08 06/08/08 24/04/08 - - - -
Price 1.78 1.98 3.14 3.82 0.00 0.00 0.00 -
P/RPS 1.90 1.89 3.04 4.07 0.00 0.00 0.00 -
P/EPS 9.62 7.76 11.52 14.25 0.00 0.00 0.00 -
EY 10.40 12.89 8.68 7.02 0.00 0.00 0.00 -
DY 6.18 6.94 2.15 1.77 0.00 0.00 0.00 -
P/NAPS 1.78 1.17 1.83 2.23 0.00 0.00 0.00 -

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
Post a Comment