[SWKPLNT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -1.83%

YoY- 78.57%

Quarter Report

SPB QTRLY INTERIM REPORT- Q3. 30.09.2010.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	332,004	452,681	490,328	300,297	286,453	285,642	219,621	7.12%
YoY %	-26.66%	-7.68%	63.28%	4.83%	0.28%	30.06%	-	-
Horiz. %	151.17%	206.12%	223.26%	136.73%	130.43%	130.06%	100.00%	-
PBT	38,089	92,804	110,977	55,765	31,760	78,188	72,026	-10.06%
YoY %	-58.96%	-16.38%	99.01%	75.58%	-59.38%	8.56%	-	-
Horiz. %	52.88%	128.85%	154.08%	77.42%	44.10%	108.56%	100.00%	-
Tax	-6,464	-22,982	-28,364	-14,490	-8,118	-18,969	-17,526	-15.30%
YoY %	71.87%	18.97%	-95.75%	-78.49%	57.20%	-8.23%	-	-
Horiz. %	36.88%	131.13%	161.84%	82.68%	46.32%	108.23%	100.00%	-
NP	31,625	69,821	82,613	41,274	23,641	59,218	54,500	-8.66%
YoY %	-54.71%	-15.48%	100.16%	74.59%	-60.08%	8.66%	-	-
Horiz. %	58.03%	128.11%	151.58%	75.73%	43.38%	108.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,788	70,756	83,436	41,270	23,112	57,017	52,733	-7.60%
YoY %	-53.66%	-15.20%	102.17%	78.57%	-59.46%	8.12%	-	-
Horiz. %	62.18%	134.18%	158.22%	78.26%	43.83%	108.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.97%	24.76%	25.56%	25.98%	25.56%	24.26%	24.33%	-
YoY %	-31.46%	-3.13%	-1.62%	1.64%	5.36%	-0.29%	-	-
Horiz. %	69.75%	101.77%	105.06%	106.78%	105.06%	99.71%	100.00%	-
Total Cost	300,378	382,860	407,714	259,022	262,812	226,424	165,121	10.47%
YoY %	-21.54%	-6.10%	57.41%	-1.44%	16.07%	37.13%	-	-
Horiz. %	181.91%	231.87%	246.92%	156.87%	159.16%	137.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,697	575,901	545,242	506,066	480,878	473,277	284,002	12.58%
YoY %	0.49%	5.62%	7.74%	5.24%	1.61%	66.65%	-	-
Horiz. %	203.77%	202.78%	191.99%	178.19%	169.32%	166.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	14,910	18,637	23,487	14,911	11,183	26,137	-	-
YoY %	-20.00%	-20.65%	57.51%	33.34%	-57.21%	0.00%	-	-
Horiz. %	57.05%	71.31%	89.86%	57.05%	42.79%	100.00%	-	-
Div Payout %	45.47%	26.34%	28.15%	36.13%	48.39%	45.84%	-	-
YoY %	72.63%	-6.43%	-22.09%	-25.34%	5.56%	0.00%	-	-
Horiz. %	99.19%	57.46%	61.41%	78.82%	105.56%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	578,697	575,901	545,242	506,066	480,878	473,277	284,002	12.58%
YoY %	0.49%	5.62%	7.74%	5.24%	1.61%	66.65%	-	-
Horiz. %	203.77%	202.78%	191.99%	178.19%	169.32%	166.65%	100.00%	-
NOSH	280,000	280,000	279,611	279,594	279,580	280,045	175,310	8.10%
YoY %	0.00%	0.14%	0.01%	0.01%	-0.17%	59.74%	-	-
Horiz. %	159.72%	159.72%	159.50%	159.49%	159.48%	159.74%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.53%	15.42%	16.85%	13.74%	8.25%	20.73%	24.82%	-
YoY %	-38.20%	-8.49%	22.63%	66.55%	-60.20%	-16.48%	-	-
Horiz. %	38.40%	62.13%	67.89%	55.36%	33.24%	83.52%	100.00%	-
ROE	5.67%	12.29%	15.30%	8.16%	4.81%	12.05%	18.57%	-
YoY %	-53.86%	-19.67%	87.50%	69.65%	-60.08%	-35.11%	-	-
Horiz. %	30.53%	66.18%	82.39%	43.94%	25.90%	64.89%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	118.76	161.92	175.36	107.40	102.46	102.00	125.28	-0.88%
YoY %	-26.66%	-7.66%	63.28%	4.82%	0.45%	-18.58%	-	-
Horiz. %	94.80%	129.25%	139.97%	85.73%	81.78%	81.42%	100.00%	-
EPS	11.73	25.31	29.84	14.76	8.27	20.36	30.08	-14.51%
YoY %	-53.65%	-15.18%	102.17%	78.48%	-59.38%	-32.31%	-	-
Horiz. %	39.00%	84.14%	99.20%	49.07%	27.49%	67.69%	100.00%	-
DPS	5.33	6.67	8.40	5.33	4.00	9.33	0.00	-
YoY %	-20.09%	-20.60%	57.60%	33.25%	-57.13%	0.00%	-	-
Horiz. %	57.13%	71.49%	90.03%	57.13%	42.87%	100.00%	-	-
NAPS	2.07	2.06	1.95	1.81	1.72	1.69	1.62	4.16%
YoY %	0.49%	5.64%	7.73%	5.23%	1.78%	4.32%	-	-
Horiz. %	127.78%	127.16%	120.37%	111.73%	106.17%	104.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 279,774
RPS	118.94	162.17	175.65	107.58	102.62	102.33	78.68	7.12%
YoY %	-26.66%	-7.67%	63.27%	4.83%	0.28%	30.06%	-	-
Horiz. %	151.17%	206.11%	223.25%	136.73%	130.43%	130.06%	100.00%	-
EPS	11.75	25.35	29.89	14.78	8.28	20.43	18.89	-7.60%
YoY %	-53.65%	-15.19%	102.23%	78.50%	-59.47%	8.15%	-	-
Horiz. %	62.20%	134.20%	158.23%	78.24%	43.83%	108.15%	100.00%	-
DPS	5.34	6.68	8.41	5.34	4.01	9.36	0.00	-
YoY %	-20.06%	-20.57%	57.49%	33.17%	-57.16%	0.00%	-	-
Horiz. %	57.05%	71.37%	89.85%	57.05%	42.84%	100.00%	-	-
NAPS	2.0731	2.0631	1.9532	1.8129	1.7227	1.6954	1.0174	12.58%
YoY %	0.48%	5.63%	7.74%	5.24%	1.61%	66.64%	-	-
Horiz. %	203.76%	202.78%	191.98%	178.19%	169.32%	166.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.49	2.68	2.24	2.15	2.25	2.88	3.12	-
P/RPS	2.10	1.66	1.28	2.00	2.20	2.82	2.49	-2.79%
YoY %	26.51%	29.69%	-36.00%	-9.09%	-21.99%	13.25%	-	-
Horiz. %	84.34%	66.67%	51.41%	80.32%	88.35%	113.25%	100.00%	-
P/EPS	21.23	10.59	7.51	14.57	27.22	14.15	10.37	12.67%
YoY %	100.47%	41.01%	-48.46%	-46.47%	92.37%	36.45%	-	-
Horiz. %	204.73%	102.12%	72.42%	140.50%	262.49%	136.45%	100.00%	-
EY	4.71	9.44	13.32	6.87	3.67	7.07	9.64	-11.24%
YoY %	-50.11%	-29.13%	93.89%	87.19%	-48.09%	-26.66%	-	-
Horiz. %	48.86%	97.93%	138.17%	71.27%	38.07%	73.34%	100.00%	-
DY	2.14	2.49	3.75	2.48	1.78	3.24	0.00	-
YoY %	-14.06%	-33.60%	51.21%	39.33%	-45.06%	0.00%	-	-
Horiz. %	66.05%	76.85%	115.74%	76.54%	54.94%	100.00%	-	-
P/NAPS	1.20	1.30	1.15	1.19	1.31	1.70	1.93	-7.60%
YoY %	-7.69%	13.04%	-3.36%	-9.16%	-22.94%	-11.92%	-	-
Horiz. %	62.18%	67.36%	59.59%	61.66%	67.88%	88.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	21/11/12	25/11/11	24/11/10	17/11/09	31/10/08	14/11/07	-
Price	2.55	2.59	2.25	2.38	2.12	1.98	3.16	-
P/RPS	2.15	1.60	1.28	2.22	2.07	1.94	2.52	-2.60%
YoY %	34.37%	25.00%	-42.34%	7.25%	6.70%	-23.02%	-	-
Horiz. %	85.32%	63.49%	50.79%	88.10%	82.14%	76.98%	100.00%	-
P/EPS	21.74	10.23	7.54	16.12	25.65	9.72	10.51	12.86%
YoY %	112.51%	35.68%	-53.23%	-37.15%	163.89%	-7.52%	-	-
Horiz. %	206.85%	97.34%	71.74%	153.38%	244.05%	92.48%	100.00%	-
EY	4.60	9.77	13.26	6.20	3.90	10.28	9.52	-11.40%
YoY %	-52.92%	-26.32%	113.87%	58.97%	-62.06%	7.98%	-	-
Horiz. %	48.32%	102.63%	139.29%	65.13%	40.97%	107.98%	100.00%	-
DY	2.09	2.57	3.73	2.24	1.89	4.71	0.00	-
YoY %	-18.68%	-31.10%	66.52%	18.52%	-59.87%	0.00%	-	-
Horiz. %	44.37%	54.56%	79.19%	47.56%	40.13%	100.00%	-	-
P/NAPS	1.23	1.26	1.15	1.31	1.23	1.17	1.95	-7.38%
YoY %	-2.38%	9.57%	-12.21%	6.50%	5.13%	-40.00%	-	-
Horiz. %	63.08%	64.62%	58.97%	67.18%	63.08%	60.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos