[SWKPLNT] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.99%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 362,052 430,172 479,364 340,831 295,525 262,232 244,009 6.79%
PBT 44,564 66,341 104,176 52,260 51,985 67,683 82,768 -9.79%
Tax -8,814 -21,492 -26,947 -17,903 -11,825 -14,055 -11,324 -4.08%
NP 35,750 44,849 77,229 34,357 40,160 53,628 71,444 -10.88%
-
NP to SH 39,685 46,333 81,599 34,355 39,356 51,818 68,235 -8.62%
-
Tax Rate 19.78% 32.40% 25.87% 34.26% 22.75% 20.77% 13.68% -
Total Cost 326,302 385,323 402,135 306,474 255,365 208,604 172,565 11.19%
-
Net Worth 581,493 567,514 564,700 508,638 503,105 481,391 447,613 4.45%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 22,365 27,956 45,567 20,960 23,757 30,786 17,566 4.10%
Div Payout % 56.36% 60.34% 55.84% 61.01% 60.37% 59.41% 25.74% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 581,493 567,514 564,700 508,638 503,105 481,391 447,613 4.45%
NOSH 280,000 280,000 279,554 279,471 279,503 279,878 260,240 1.22%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.87% 10.43% 16.11% 10.08% 13.59% 20.45% 29.28% -
ROE 6.82% 8.16% 14.45% 6.75% 7.82% 10.76% 15.24% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 129.51 153.87 171.47 121.96 105.73 93.69 93.76 5.52%
EPS 14.20 16.57 29.19 12.29 14.08 18.52 26.22 -9.70%
DPS 8.00 10.00 16.30 7.50 8.50 11.00 6.75 2.86%
NAPS 2.08 2.03 2.02 1.82 1.80 1.72 1.72 3.21%
Adjusted Per Share Value based on latest NOSH - 280,672
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 129.30 153.63 171.20 121.73 105.54 93.65 87.15 6.78%
EPS 14.17 16.55 29.14 12.27 14.06 18.51 24.37 -8.63%
DPS 7.99 9.98 16.27 7.49 8.48 11.00 6.27 4.11%
NAPS 2.0768 2.0268 2.0168 1.8166 1.7968 1.7193 1.5986 4.45%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.57 2.70 2.30 2.60 2.11 1.70 3.16 -
P/RPS 1.98 1.75 1.34 2.13 2.00 1.81 3.37 -8.47%
P/EPS 18.10 16.29 7.88 21.15 14.99 9.18 12.05 7.00%
EY 5.52 6.14 12.69 4.73 6.67 10.89 8.30 -6.56%
DY 3.11 3.70 7.09 2.88 4.03 6.47 2.14 6.42%
P/NAPS 1.24 1.33 1.14 1.43 1.17 0.99 1.84 -6.36%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 20/02/12 28/02/11 24/02/10 25/02/09 28/02/08 -
Price 2.59 2.63 2.92 2.37 2.23 1.78 3.36 -
P/RPS 2.00 1.71 1.70 1.94 2.11 1.90 3.58 -9.23%
P/EPS 18.25 15.87 10.00 19.28 15.84 9.61 12.81 6.07%
EY 5.48 6.30 10.00 5.19 6.31 10.40 7.80 -5.70%
DY 3.09 3.80 5.58 3.16 3.81 6.18 2.01 7.42%
P/NAPS 1.25 1.30 1.45 1.30 1.24 1.03 1.95 -7.13%

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