[SWKPLNT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.97%
YoY- 86.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 397,162 289,904 438,982 440,784 287,142 289,292 274,110 6.37%
PBT 77,688 16,318 87,396 102,904 57,330 40,118 74,982 0.59%
Tax -17,226 104 -22,720 -25,320 -15,282 -8,012 -15,182 2.12%
NP 60,462 16,422 64,676 77,584 42,048 32,106 59,800 0.18%
-
NP to SH 61,504 17,578 65,582 78,386 42,042 31,306 57,540 1.11%
-
Tax Rate 22.17% -0.64% 26.00% 24.61% 26.66% 19.97% 20.25% -
Total Cost 336,700 273,482 374,306 363,200 245,094 257,186 214,310 7.81%
-
Net Worth 603,858 561,923 567,514 539,532 508,708 486,361 481,365 3.84%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 33,547 - 27,956 35,223 22,360 16,771 - -
Div Payout % 54.55% - 42.63% 44.94% 53.19% 53.57% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 603,858 561,923 567,514 539,532 508,708 486,361 481,365 3.84%
NOSH 280,000 280,000 280,000 279,550 279,509 279,517 279,863 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.22% 5.66% 14.73% 17.60% 14.64% 11.10% 21.82% -
ROE 10.19% 3.13% 11.56% 14.53% 8.26% 6.44% 11.95% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 142.06 103.70 157.02 157.68 102.73 103.50 97.94 6.39%
EPS 22.00 6.28 23.46 28.04 15.04 11.20 20.56 1.13%
DPS 12.00 0.00 10.00 12.60 8.00 6.00 0.00 -
NAPS 2.16 2.01 2.03 1.93 1.82 1.74 1.72 3.86%
Adjusted Per Share Value based on latest NOSH - 279,480
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 142.28 103.85 157.26 157.90 102.86 103.63 98.20 6.37%
EPS 22.03 6.30 23.49 28.08 15.06 11.21 20.61 1.11%
DPS 12.02 0.00 10.01 12.62 8.01 6.01 0.00 -
NAPS 2.1632 2.013 2.033 1.9328 1.8224 1.7423 1.7244 3.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.82 2.57 2.73 2.41 2.02 2.05 3.66 -
P/RPS 1.99 2.48 1.74 1.53 1.97 1.98 3.74 -9.97%
P/EPS 12.82 40.87 11.64 8.59 13.43 18.30 17.80 -5.32%
EY 7.80 2.45 8.59 11.63 7.45 5.46 5.62 5.61%
DY 4.26 0.00 3.66 5.23 3.96 2.93 0.00 -
P/NAPS 1.31 1.28 1.34 1.25 1.11 1.18 2.13 -7.77%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 23/08/13 14/08/12 25/08/11 25/08/10 26/08/09 06/08/08 -
Price 2.56 2.50 2.98 2.24 2.16 2.24 3.14 -
P/RPS 1.80 2.41 1.90 1.42 2.10 2.16 3.21 -9.18%
P/EPS 11.64 39.76 12.70 7.99 14.36 20.00 15.27 -4.42%
EY 8.59 2.52 7.87 12.52 6.96 5.00 6.55 4.62%
DY 4.69 0.00 3.36 5.63 3.70 2.68 0.00 -
P/NAPS 1.19 1.24 1.47 1.16 1.19 1.29 1.83 -6.91%

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