[SWKPLNT] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -34.52%
YoY- -43.22%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 334,232 389,901 362,052 430,172 479,364 340,831 295,525 2.07%
PBT 22,475 70,044 44,564 66,341 104,176 52,260 51,985 -13.03%
Tax -1,941 -9,159 -8,814 -21,492 -26,947 -17,903 -11,825 -25.99%
NP 20,534 60,885 35,750 44,849 77,229 34,357 40,160 -10.57%
-
NP to SH 21,298 61,292 39,685 46,333 81,599 34,355 39,356 -9.72%
-
Tax Rate 8.64% 13.08% 19.78% 32.40% 25.87% 34.26% 22.75% -
Total Cost 313,698 329,016 326,302 385,323 402,135 306,474 255,365 3.48%
-
Net Worth 629,019 615,040 581,493 567,514 564,700 508,638 503,105 3.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,580 25,160 22,365 27,956 45,567 20,960 23,757 -10.04%
Div Payout % 59.07% 41.05% 56.36% 60.34% 55.84% 61.01% 60.37% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 629,019 615,040 581,493 567,514 564,700 508,638 503,105 3.79%
NOSH 280,000 280,000 280,000 280,000 279,554 279,471 279,503 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.14% 15.62% 9.87% 10.43% 16.11% 10.08% 13.59% -
ROE 3.39% 9.97% 6.82% 8.16% 14.45% 6.75% 7.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 119.55 139.47 129.51 153.87 171.47 121.96 105.73 2.06%
EPS 7.62 21.92 14.20 16.57 29.19 12.29 14.08 -9.72%
DPS 4.50 9.00 8.00 10.00 16.30 7.50 8.50 -10.05%
NAPS 2.25 2.20 2.08 2.03 2.02 1.82 1.80 3.78%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 119.73 139.68 129.70 154.10 171.72 122.10 105.87 2.07%
EPS 7.63 21.96 14.22 16.60 29.23 12.31 14.10 -9.72%
DPS 4.51 9.01 8.01 10.01 16.32 7.51 8.51 -10.03%
NAPS 2.2534 2.2033 2.0831 2.033 2.023 1.8221 1.8023 3.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.12 2.34 2.57 2.70 2.30 2.60 2.11 -
P/RPS 1.77 1.68 1.98 1.75 1.34 2.13 2.00 -2.01%
P/EPS 27.83 10.67 18.10 16.29 7.88 21.15 14.99 10.85%
EY 3.59 9.37 5.52 6.14 12.69 4.73 6.67 -9.80%
DY 2.12 3.85 3.11 3.70 7.09 2.88 4.03 -10.14%
P/NAPS 0.94 1.06 1.24 1.33 1.14 1.43 1.17 -3.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 24/02/15 27/02/14 27/02/13 20/02/12 28/02/11 24/02/10 -
Price 1.88 2.28 2.59 2.63 2.92 2.37 2.23 -
P/RPS 1.57 1.63 2.00 1.71 1.70 1.94 2.11 -4.80%
P/EPS 24.68 10.40 18.25 15.87 10.00 19.28 15.84 7.66%
EY 4.05 9.62 5.48 6.30 10.00 5.19 6.31 -7.12%
DY 2.39 3.95 3.09 3.80 5.58 3.16 3.81 -7.47%
P/NAPS 0.84 1.04 1.25 1.30 1.45 1.30 1.24 -6.28%

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