[SWKPLNT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.59%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 248,272 283,644 416,020 295,872 406,000 360,572 301,800 -3.19%
PBT -6,060 29,088 87,452 24,036 90,584 85,576 63,056 -
Tax 2,808 -156 -18,872 4,600 -25,100 -19,996 -15,824 -
NP -3,252 28,932 68,580 28,636 65,484 65,580 47,232 -
-
NP to SH -3,024 29,668 69,640 29,844 66,476 66,444 47,104 -
-
Tax Rate - 0.54% 21.58% -19.14% 27.71% 23.37% 25.10% -
Total Cost 251,524 254,712 347,440 267,236 340,516 294,992 254,568 -0.20%
-
Net Worth 615,040 615,040 589,880 561,923 553,536 517,345 497,644 3.58%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 615,040 615,040 589,880 561,923 553,536 517,345 497,644 3.58%
NOSH 280,000 280,000 280,000 280,000 280,000 279,646 279,575 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.31% 10.20% 16.48% 9.68% 16.13% 18.19% 15.65% -
ROE -0.49% 4.82% 11.81% 5.31% 12.01% 12.84% 9.47% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.81 101.46 148.81 105.83 145.23 128.94 107.95 -3.19%
EPS -1.08 10.60 24.92 10.68 23.80 23.76 16.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.20 2.11 2.01 1.98 1.85 1.78 3.59%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.94 101.61 149.03 105.99 145.44 129.17 108.12 -3.19%
EPS -1.08 10.63 24.95 10.69 23.81 23.80 16.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2033 2.2033 2.1132 2.013 1.983 1.8533 1.7827 3.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.97 2.24 2.68 2.59 3.05 2.43 2.12 -
P/RPS 2.22 2.21 1.80 2.45 2.10 1.88 1.96 2.09%
P/EPS -182.12 21.11 10.76 24.26 12.83 10.23 12.58 -
EY -0.55 4.74 9.29 4.12 7.80 9.78 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.27 1.29 1.54 1.31 1.19 -4.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 27/05/14 28/05/13 25/05/12 26/05/11 25/05/10 -
Price 1.91 2.20 2.61 2.70 2.58 2.25 2.00 -
P/RPS 2.15 2.17 1.75 2.55 1.78 1.75 1.85 2.53%
P/EPS -176.58 20.73 10.48 25.29 10.85 9.47 11.87 -
EY -0.57 4.82 9.54 3.95 9.22 10.56 8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.24 1.34 1.30 1.22 1.12 -4.11%

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