[SWKPLNT] YoY Cumulative 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- -83.9%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 62,068 70,911 104,005 73,968 101,500 90,143 75,450 -3.19%
PBT -1,515 7,272 21,863 6,009 22,646 21,394 15,764 -
Tax 702 -39 -4,718 1,150 -6,275 -4,999 -3,956 -
NP -813 7,233 17,145 7,159 16,371 16,395 11,808 -
-
NP to SH -756 7,417 17,410 7,461 16,619 16,611 11,776 -
-
Tax Rate - 0.54% 21.58% -19.14% 27.71% 23.37% 25.10% -
Total Cost 62,881 63,678 86,860 66,809 85,129 73,748 63,642 -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 -0.12% 1.21% 2.95% 1.33% 3.00% 3.21% 2.37% -
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 22.20 25.36 37.20 26.46 36.31 32.23 26.99 -3.20%
EPS -0.27 2.65 6.23 2.67 5.95 5.94 4.21 -
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 22.23 25.40 37.26 26.50 36.36 32.29 27.03 -3.20%
EPS -0.27 2.66 6.24 2.67 5.95 5.95 4.22 -
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 8.87 8.83 7.20 9.79 8.40 7.54 7.86 2.03%
P/EPS -728.49 84.43 43.03 97.05 51.31 40.91 50.33 -
EY -0.14 1.18 2.32 1.03 1.95 2.44 1.99 -
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 8.60 8.67 7.02 10.20 7.11 6.98 7.41 2.51%
P/EPS -706.31 82.92 41.91 101.17 43.40 37.88 47.48 -
EY -0.14 1.21 2.39 0.99 2.30 2.64 2.11 -
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