[SWKPLNT] YoY Cumulative 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- 179.79%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 273,017 242,922 292,680 249,003 339,511 367,746 225,223 3.25%
PBT 17,200 19,121 44,776 28,567 69,603 83,233 41,824 -13.75%
Tax -1,854 -1,297 -7,127 -4,848 -17,237 -21,273 -10,868 -25.50%
NP 15,346 17,824 37,649 23,719 52,366 61,960 30,956 -11.02%
-
NP to SH 15,631 18,423 37,903 24,591 53,067 62,577 30,953 -10.75%
-
Tax Rate 10.78% 6.78% 15.92% 16.97% 24.76% 25.56% 25.99% -
Total Cost 257,671 225,098 255,031 225,284 287,145 305,786 194,267 4.81%
-
Net Worth 631,814 626,223 609,449 578,697 575,901 545,241 506,066 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 - - 16,773 11,182 13,978 17,615 11,183 -
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 631,814 626,223 609,449 578,697 575,901 545,241 506,066 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 2.47% 2.94% 6.22% 4.25% 9.21% 11.48% 6.12% -
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 97.66 86.89 104.69 89.07 121.44 131.52 80.55 3.25%
EPS 5.59 6.59 13.56 8.80 18.98 22.38 11.07 -10.75%
DPS 0.00 0.00 6.00 4.00 5.00 6.30 4.00 -
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 97.51 86.76 104.53 88.93 121.25 131.34 80.44 3.25%
EPS 5.58 6.58 13.54 8.78 18.95 22.35 11.05 -10.75%
DPS 0.00 0.00 5.99 3.99 4.99 6.29 3.99 -
NAPS 2.2565 2.2365 2.1766 2.0668 2.0568 1.9473 1.8074 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 1.82 2.19 2.45 2.80 2.21 1.70 2.67 -6.18%
P/EPS 31.84 28.83 18.88 28.31 14.12 10.01 19.42 8.58%
EY 3.14 3.47 5.30 3.53 7.08 9.99 5.15 -7.90%
DY 0.00 0.00 2.34 1.61 1.87 2.81 1.86 -
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 1.78 2.30 2.36 2.86 2.13 1.71 2.95 -8.06%
P/EPS 31.12 30.35 18.22 28.99 13.64 10.05 21.50 6.35%
EY 3.21 3.29 5.49 3.45 7.33 9.95 4.65 -5.98%
DY 0.00 0.00 2.43 1.57 1.93 2.80 1.68 -
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