[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
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 332,004 452,681 490,328 300,297 286,453 285,642 219,621 7.12%
PBT 38,089 92,804 110,977 55,765 31,760 78,188 72,026 -10.06%
Tax -6,464 -22,982 -28,364 -14,490 -8,118 -18,969 -17,526 -15.30%
NP 31,625 69,821 82,613 41,274 23,641 59,218 54,500 -8.66%
-
NP to SH 32,788 70,756 83,436 41,270 23,112 57,017 52,733 -7.60%
-
Tax Rate 16.97% 24.76% 25.56% 25.98% 25.56% 24.26% 24.33% -
Total Cost 300,378 382,860 407,714 259,022 262,812 226,424 165,121 10.47%
-
Net Worth 578,697 575,901 545,242 506,066 480,878 473,277 284,002 12.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 14,910 18,637 23,487 14,911 11,183 26,137 - -
Div Payout % 45.47% 26.34% 28.15% 36.13% 48.39% 45.84% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 578,697 575,901 545,242 506,066 480,878 473,277 284,002 12.58%
NOSH 280,000 280,000 279,611 279,594 279,580 280,045 175,310 8.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.53% 15.42% 16.85% 13.74% 8.25% 20.73% 24.82% -
ROE 5.67% 12.29% 15.30% 8.16% 4.81% 12.05% 18.57% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 118.76 161.92 175.36 107.40 102.46 102.00 125.28 -0.88%
EPS 11.73 25.31 29.84 14.76 8.27 20.36 30.08 -14.51%
DPS 5.33 6.67 8.40 5.33 4.00 9.33 0.00 -
NAPS 2.07 2.06 1.95 1.81 1.72 1.69 1.62 4.16%
Adjusted Per Share Value based on latest NOSH - 279,774
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 118.57 161.67 175.12 107.25 102.30 102.02 78.44 7.12%
EPS 11.71 25.27 29.80 14.74 8.25 20.36 18.83 -7.60%
DPS 5.33 6.66 8.39 5.33 3.99 9.33 0.00 -
NAPS 2.0668 2.0568 1.9473 1.8074 1.7174 1.6903 1.0143 12.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 21.23 10.59 7.51 14.57 27.22 14.15 10.37 12.67%
EY 4.71 9.44 13.32 6.87 3.67 7.07 9.64 -11.24%
DY 2.14 2.49 3.75 2.48 1.78 3.24 0.00 -
P/NAPS 1.20 1.30 1.15 1.19 1.31 1.70 1.93 -7.60%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 21.74 10.23 7.54 16.12 25.65 9.72 10.51 12.86%
EY 4.60 9.77 13.26 6.20 3.90 10.28 9.52 -11.40%
DY 2.09 2.57 3.73 2.24 1.89 4.71 0.00 -
P/NAPS 1.23 1.26 1.15 1.31 1.23 1.17 1.95 -7.38%

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