[SWKPLNT] YoY Cumulative 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- 47.25%
YoY- 78.57%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 249,003 339,511 367,746 225,223 214,840 214,232 164,716 7.12%
PBT 28,567 69,603 83,233 41,824 23,820 58,641 54,020 -10.06%
Tax -4,848 -17,237 -21,273 -10,868 -6,089 -14,227 -13,145 -15.30%
NP 23,719 52,366 61,960 30,956 17,731 44,414 40,875 -8.66%
-
NP to SH 24,591 53,067 62,577 30,953 17,334 42,763 39,550 -7.60%
-
Tax Rate 16.97% 24.76% 25.56% 25.99% 25.56% 24.26% 24.33% -
Total Cost 225,284 287,145 305,786 194,267 197,109 169,818 123,841 10.47%
-
Net Worth 578,697 575,901 545,241 506,066 480,878 473,277 284,002 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 11,182 13,978 17,615 11,183 8,387 19,603 - -
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 578,697 575,901 545,241 506,066 480,878 473,277 284,002 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 4.25% 9.21% 11.48% 6.12% 3.60% 9.04% 13.93% -
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 89.07 121.44 131.52 80.55 76.84 76.50 93.96 -0.88%
EPS 8.80 18.98 22.38 11.07 6.20 15.27 22.56 -14.50%
DPS 4.00 5.00 6.30 4.00 3.00 7.00 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 88.93 121.25 131.34 80.44 76.73 76.51 58.83 7.12%
EPS 8.78 18.95 22.35 11.05 6.19 15.27 14.13 -7.61%
DPS 3.99 4.99 6.29 3.99 3.00 7.00 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 2.80 2.21 1.70 2.67 2.93 3.76 3.32 -2.79%
P/EPS 28.31 14.12 10.01 19.42 36.29 18.86 13.83 12.66%
EY 3.53 7.08 9.99 5.15 2.76 5.30 7.23 -11.25%
DY 1.61 1.87 2.81 1.86 1.33 2.43 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 2.86 2.13 1.71 2.95 2.76 2.59 3.36 -2.64%
P/EPS 28.99 13.64 10.05 21.50 34.19 12.97 14.01 12.87%
EY 3.45 7.33 9.95 4.65 2.92 7.71 7.14 -11.40%
DY 1.57 1.93 2.80 1.68 1.42 3.54 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