[SWKPLNT] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -21.46%

YoY- -38.46%

Quarter Report

SPB QTRLY INTERIM REPORT- Q2. 30.06.2010.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	70,984	117,991	130,249	68,121	95,926	84,958	59,119	3.09%
YoY %	-39.84%	-9.41%	91.20%	-28.99%	12.91%	43.71%	-	-
Horiz. %	120.07%	199.58%	220.32%	115.23%	162.26%	143.71%	100.00%	-
PBT	2,150	21,052	30,058	12,901	19,106	23,224	20,624	-31.37%
YoY %	-89.79%	-29.96%	132.99%	-32.48%	-17.73%	12.61%	-	-
Horiz. %	10.42%	102.08%	145.74%	62.55%	92.64%	112.61%	100.00%	-
Tax	-1,098	-5,085	-7,661	-3,685	-3,761	-6,289	-5,021	-22.36%
YoY %	78.41%	33.62%	-107.90%	2.02%	40.20%	-25.25%	-	-
Horiz. %	21.87%	101.27%	152.58%	73.39%	74.91%	125.25%	100.00%	-
NP	1,052	15,967	22,397	9,216	15,345	16,935	15,603	-36.17%
YoY %	-93.41%	-28.71%	143.02%	-39.94%	-9.39%	8.54%	-	-
Horiz. %	6.74%	102.33%	143.54%	59.07%	98.35%	108.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,328	16,172	22,582	9,249	15,030	16,361	15,125	-33.30%
YoY %	-91.79%	-28.39%	144.16%	-38.46%	-8.14%	8.17%	-	-
Horiz. %	8.78%	106.92%	149.30%	61.15%	99.37%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.07%	24.15%	25.49%	28.56%	19.68%	27.08%	24.35%	-
YoY %	111.47%	-5.26%	-10.75%	45.12%	-27.33%	11.21%	-	-
Horiz. %	209.73%	99.18%	104.68%	117.29%	80.82%	111.21%	100.00%	-
Total Cost	69,932	102,024	107,852	58,905	80,581	68,023	43,516	8.21%
YoY %	-31.46%	-5.40%	83.09%	-26.90%	18.46%	56.32%	-	-
Horiz. %	160.70%	234.45%	247.84%	135.36%	185.18%	156.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	561,923	567,514	539,396	508,555	486,100	481,865	347,064	8.35%
YoY %	-0.99%	5.21%	6.06%	4.62%	0.88%	38.84%	-	-
Horiz. %	161.91%	163.52%	155.42%	146.53%	140.06%	138.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	13,978	17,607	11,177	8,381	-	-	-
YoY %	-	-20.61%	57.53%	33.36%	0.00%	-	-	-
Horiz. %	-	166.78%	210.08%	133.36%	100.00%	-	-	-
Div Payout %	-	86.43%	77.97%	120.85%	55.76%	-	-	-
YoY %	-	10.85%	-35.48%	116.73%	0.00%	-	-	-
Horiz. %	-	155.00%	139.83%	216.73%	100.00%	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	561,923	567,514	539,396	508,555	486,100	481,865	347,064	8.35%
YoY %	-0.99%	5.21%	6.06%	4.62%	0.88%	38.84%	-	-
Horiz. %	161.91%	163.52%	155.42%	146.53%	140.06%	138.84%	100.00%	-
NOSH	280,000	280,000	279,480	279,425	279,368	280,154	135,044	12.90%
YoY %	0.00%	0.19%	0.02%	0.02%	-0.28%	107.45%	-	-
Horiz. %	207.34%	207.34%	206.95%	206.91%	206.87%	207.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	1.48%	13.53%	17.20%	13.53%	16.00%	19.93%	26.39%	-
YoY %	-89.06%	-21.34%	27.12%	-15.44%	-19.72%	-24.48%	-	-
Horiz. %	5.61%	51.27%	65.18%	51.27%	60.63%	75.52%	100.00%	-
ROE	0.24%	2.85%	4.19%	1.82%	3.09%	3.40%	4.36%	-
YoY %	-91.58%	-31.98%	130.22%	-41.10%	-9.12%	-22.02%	-	-
Horiz. %	5.50%	65.37%	96.10%	41.74%	70.87%	77.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	25.39	42.21	46.60	24.38	34.34	30.33	43.78	-8.67%
YoY %	-39.85%	-9.42%	91.14%	-29.00%	13.22%	-30.72%	-	-
Horiz. %	57.99%	96.41%	106.44%	55.69%	78.44%	69.28%	100.00%	-
EPS	0.48	5.78	8.08	3.31	5.38	5.84	11.20	-40.81%
YoY %	-91.70%	-28.47%	144.11%	-38.48%	-7.88%	-47.86%	-	-
Horiz. %	4.29%	51.61%	72.14%	29.55%	48.04%	52.14%	100.00%	-
DPS	0.00	5.00	6.30	4.00	3.00	0.00	0.00	-
YoY %	0.00%	-20.63%	57.50%	33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	166.67%	210.00%	133.33%	100.00%	-	-	-
NAPS	2.01	2.03	1.93	1.82	1.74	1.72	2.57	-4.00%
YoY %	-0.99%	5.18%	6.04%	4.60%	1.16%	-33.07%	-	-
Horiz. %	78.21%	78.99%	75.10%	70.82%	67.70%	66.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 279,425
RPS	25.35	42.14	46.52	24.33	34.26	30.34	21.11	3.09%
YoY %	-39.84%	-9.42%	91.20%	-28.98%	12.92%	43.72%	-	-
Horiz. %	120.09%	199.62%	220.37%	115.25%	162.29%	143.72%	100.00%	-
EPS	0.47	5.78	8.07	3.30	5.37	5.84	5.40	-33.40%
YoY %	-91.87%	-28.38%	144.55%	-38.55%	-8.05%	8.15%	-	-
Horiz. %	8.70%	107.04%	149.44%	61.11%	99.44%	108.15%	100.00%	-
DPS	0.00	4.99	6.29	3.99	2.99	0.00	0.00	-
YoY %	0.00%	-20.67%	57.64%	33.44%	0.00%	0.00%	-	-
Horiz. %	0.00%	166.89%	210.37%	133.44%	100.00%	-	-	-
NAPS	2.0069	2.0268	1.9264	1.8163	1.7361	1.7209	1.2395	8.35%
YoY %	-0.98%	5.21%	6.06%	4.62%	0.88%	38.84%	-	-
Horiz. %	161.91%	163.52%	155.42%	146.53%	140.06%	138.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-	-
Price	2.57	2.73	2.41	2.02	2.05	3.66	0.00	-
P/RPS	10.12	6.47	5.17	8.29	5.97	12.07	0.00	-
YoY %	56.41%	25.15%	-37.64%	38.86%	-50.54%	0.00%	-	-
Horiz. %	83.84%	53.60%	42.83%	68.68%	49.46%	100.00%	-	-
P/EPS	541.02	47.19	29.83	61.03	38.10	62.67	0.00	-
YoY %	1,046.47%	58.20%	-51.12%	60.18%	-39.21%	0.00%	-	-
Horiz. %	863.28%	75.30%	47.60%	97.38%	60.79%	100.00%	-	-
EY	0.18	2.12	3.35	1.64	2.62	1.60	0.00	-
YoY %	-91.51%	-36.72%	104.27%	-37.40%	63.75%	0.00%	-	-
Horiz. %	11.25%	132.50%	209.38%	102.50%	163.75%	100.00%	-	-
DY	0.00	1.83	2.61	1.98	1.46	0.00	0.00	-
YoY %	0.00%	-29.89%	31.82%	35.62%	0.00%	0.00%	-	-
Horiz. %	0.00%	125.34%	178.77%	135.62%	100.00%	-	-	-
P/NAPS	1.28	1.34	1.25	1.11	1.18	2.13	0.00	-
YoY %	-4.48%	7.20%	12.61%	-5.93%	-44.60%	0.00%	-	-
Horiz. %	60.09%	62.91%	58.69%	52.11%	55.40%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	14/08/12	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	-
Price	2.50	2.98	2.24	2.16	2.24	3.14	0.00	-
P/RPS	9.85	7.06	4.81	8.86	6.52	10.35	0.00	-
YoY %	39.52%	46.78%	-45.71%	35.89%	-37.00%	0.00%	-	-
Horiz. %	95.17%	68.21%	46.47%	85.60%	63.00%	100.00%	-	-
P/EPS	526.29	51.52	27.72	65.26	41.64	53.77	0.00	-
YoY %	921.53%	85.86%	-57.52%	56.72%	-22.56%	0.00%	-	-
Horiz. %	978.78%	95.82%	51.55%	121.37%	77.44%	100.00%	-	-
EY	0.19	1.94	3.61	1.53	2.40	1.86	0.00	-
YoY %	-90.21%	-46.26%	135.95%	-36.25%	29.03%	0.00%	-	-
Horiz. %	10.22%	104.30%	194.09%	82.26%	129.03%	100.00%	-	-
DY	0.00	1.68	2.81	1.85	1.34	0.00	0.00	-
YoY %	0.00%	-40.21%	51.89%	38.06%	0.00%	0.00%	-	-
Horiz. %	0.00%	125.37%	209.70%	138.06%	100.00%	-	-	-
P/NAPS	1.24	1.47	1.16	1.19	1.29	1.83	0.00	-
YoY %	-15.65%	26.72%	-2.52%	-7.75%	-29.51%	0.00%	-	-
Horiz. %	67.76%	80.33%	63.39%	65.03%	70.49%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos