[SWKPLNT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 86.53%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 364,022 323,896 390,240 332,004 452,681 490,328 300,297 3.25%
PBT 22,933 25,494 59,701 38,089 92,804 110,977 55,765 -13.75%
Tax -2,472 -1,729 -9,502 -6,464 -22,982 -28,364 -14,490 -25.50%
NP 20,461 23,765 50,198 31,625 69,821 82,613 41,274 -11.02%
-
NP to SH 20,841 24,564 50,537 32,788 70,756 83,436 41,270 -10.75%
-
Tax Rate 10.78% 6.78% 15.92% 16.97% 24.76% 25.56% 25.98% -
Total Cost 343,561 300,130 340,041 300,378 382,860 407,714 259,022 4.81%
-
Net Worth 631,814 626,223 609,449 578,697 575,901 545,242 506,066 3.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 22,365 14,910 18,637 23,487 14,911 -
Div Payout % - - 44.25% 45.47% 26.34% 28.15% 36.13% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 631,814 626,223 609,449 578,697 575,901 545,242 506,066 3.76%
NOSH 280,000 280,000 280,000 280,000 280,000 279,611 279,594 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.62% 7.34% 12.86% 9.53% 15.42% 16.85% 13.74% -
ROE 3.30% 3.92% 8.29% 5.67% 12.29% 15.30% 8.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 130.21 115.86 139.59 118.76 161.92 175.36 107.40 3.25%
EPS 7.45 8.79 18.08 11.73 25.31 29.84 14.76 -10.76%
DPS 0.00 0.00 8.00 5.33 6.67 8.40 5.33 -
NAPS 2.26 2.24 2.18 2.07 2.06 1.95 1.81 3.76%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 130.41 116.03 139.80 118.94 162.17 175.65 107.58 3.25%
EPS 7.47 8.80 18.10 11.75 25.35 29.89 14.78 -10.74%
DPS 0.00 0.00 8.01 5.34 6.68 8.41 5.34 -
NAPS 2.2634 2.2434 2.1833 2.0731 2.0631 1.9532 1.8129 3.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.78 1.90 2.56 2.49 2.68 2.24 2.15 -
P/RPS 1.37 1.64 1.83 2.10 1.66 1.28 2.00 -6.10%
P/EPS 23.88 21.62 14.16 21.23 10.59 7.51 14.57 8.57%
EY 4.19 4.62 7.06 4.71 9.44 13.32 6.87 -7.90%
DY 0.00 0.00 3.13 2.14 2.49 3.75 2.48 -
P/NAPS 0.79 0.85 1.17 1.20 1.30 1.15 1.19 -6.59%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 27/11/15 24/11/14 28/11/13 21/11/12 25/11/11 24/11/10 -
Price 1.74 2.00 2.47 2.55 2.59 2.25 2.38 -
P/RPS 1.34 1.73 1.77 2.15 1.60 1.28 2.22 -8.06%
P/EPS 23.34 22.76 13.66 21.74 10.23 7.54 16.12 6.35%
EY 4.28 4.39 7.32 4.60 9.77 13.26 6.20 -5.98%
DY 0.00 0.00 3.24 2.09 2.57 3.73 2.24 -
P/NAPS 0.77 0.89 1.13 1.23 1.26 1.15 1.31 -8.46%

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