[SWKPLNT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.01%
YoY- 108.23%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 430,172 451,129 478,463 490,721 479,364 483,354 417,652 1.97%
PBT 66,341 90,546 96,422 105,428 104,176 93,669 75,047 -7.85%
Tax -21,492 -22,911 -25,647 -28,223 -26,947 -28,308 -22,922 -4.18%
NP 44,849 67,635 70,775 77,205 77,229 65,361 52,125 -9.49%
-
NP to SH 46,333 72,089 75,197 81,607 81,599 65,979 52,527 -7.98%
-
Tax Rate 32.40% 25.30% 26.60% 26.77% 25.87% 30.22% 30.54% -
Total Cost 385,323 383,494 407,688 413,516 402,135 417,993 365,527 3.56%
-
Net Worth 567,514 575,901 567,514 553,536 564,337 545,440 539,396 3.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,956 41,915 41,915 45,544 45,544 27,430 27,430 1.26%
Div Payout % 60.34% 58.14% 55.74% 55.81% 55.82% 41.58% 52.22% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 567,514 575,901 567,514 553,536 564,337 545,440 539,396 3.42%
NOSH 280,000 280,000 280,000 280,000 280,000 279,712 279,480 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.43% 14.99% 14.79% 15.73% 16.11% 13.52% 12.48% -
ROE 8.16% 12.52% 13.25% 14.74% 14.46% 12.10% 9.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.87 161.37 171.15 175.53 171.58 172.80 149.44 1.95%
EPS 16.57 25.79 26.90 29.19 29.21 23.59 18.79 -8.00%
DPS 10.00 15.00 15.00 16.30 16.30 9.80 9.80 1.34%
NAPS 2.03 2.06 2.03 1.98 2.02 1.95 1.93 3.40%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.63 161.12 170.88 175.26 171.20 172.63 149.16 1.97%
EPS 16.55 25.75 26.86 29.15 29.14 23.56 18.76 -7.98%
DPS 9.98 14.97 14.97 16.27 16.27 9.80 9.80 1.21%
NAPS 2.0268 2.0568 2.0268 1.9769 2.0155 1.948 1.9264 3.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.70 2.68 2.73 3.05 2.30 2.24 2.41 -
P/RPS 1.75 1.66 1.60 1.74 1.34 1.30 1.61 5.68%
P/EPS 16.29 10.39 10.15 10.45 7.87 9.50 12.82 17.23%
EY 6.14 9.62 9.85 9.57 12.70 10.53 7.80 -14.68%
DY 3.70 5.60 5.49 5.34 7.09 4.38 4.07 -6.12%
P/NAPS 1.33 1.30 1.34 1.54 1.14 1.15 1.25 4.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 -
Price 2.63 2.59 2.98 2.58 2.92 2.25 2.24 -
P/RPS 1.71 1.61 1.74 1.47 1.70 1.30 1.50 9.08%
P/EPS 15.87 10.04 11.08 8.84 10.00 9.54 11.92 20.91%
EY 6.30 9.96 9.03 11.31 10.00 10.48 8.39 -17.31%
DY 3.80 5.79 5.03 6.32 5.58 4.36 4.38 -8.99%
P/NAPS 1.30 1.26 1.47 1.30 1.45 1.15 1.16 7.85%

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