[SWKPLNT] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 35.95%
YoY- 144.16%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 94,576 70,984 117,991 130,249 68,121 95,926 84,958 1.80%
PBT 16,981 2,150 21,052 30,058 12,901 19,106 23,224 -5.08%
Tax -3,895 -1,098 -5,085 -7,661 -3,685 -3,761 -6,289 -7.67%
NP 13,086 1,052 15,967 22,397 9,216 15,345 16,935 -4.20%
-
NP to SH 13,342 1,328 16,172 22,582 9,249 15,030 16,361 -3.34%
-
Tax Rate 22.94% 51.07% 24.15% 25.49% 28.56% 19.68% 27.08% -
Total Cost 81,490 69,932 102,024 107,852 58,905 80,581 68,023 3.05%
-
Net Worth 603,858 561,923 567,514 539,396 508,555 486,100 481,865 3.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 16,773 - 13,978 17,607 11,177 8,381 - -
Div Payout % 125.72% - 86.43% 77.97% 120.85% 55.76% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 603,858 561,923 567,514 539,396 508,555 486,100 481,865 3.83%
NOSH 280,000 280,000 280,000 279,480 279,425 279,368 280,154 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.84% 1.48% 13.53% 17.20% 13.53% 16.00% 19.93% -
ROE 2.21% 0.24% 2.85% 4.19% 1.82% 3.09% 3.40% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.83 25.39 42.21 46.60 24.38 34.34 30.33 1.83%
EPS 4.77 0.48 5.78 8.08 3.31 5.38 5.84 -3.31%
DPS 6.00 0.00 5.00 6.30 4.00 3.00 0.00 -
NAPS 2.16 2.01 2.03 1.93 1.82 1.74 1.72 3.86%
Adjusted Per Share Value based on latest NOSH - 279,480
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.78 25.35 42.14 46.52 24.33 34.26 30.34 1.80%
EPS 4.77 0.47 5.78 8.07 3.30 5.37 5.84 -3.31%
DPS 5.99 0.00 4.99 6.29 3.99 2.99 0.00 -
NAPS 2.1566 2.0069 2.0268 1.9264 1.8163 1.7361 1.7209 3.83%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.82 2.57 2.73 2.41 2.02 2.05 3.66 -
P/RPS 8.34 10.12 6.47 5.17 8.29 5.97 12.07 -5.97%
P/EPS 59.09 541.02 47.19 29.83 61.03 38.10 62.67 -0.97%
EY 1.69 0.18 2.12 3.35 1.64 2.62 1.60 0.91%
DY 2.13 0.00 1.83 2.61 1.98 1.46 0.00 -
P/NAPS 1.31 1.28 1.34 1.25 1.11 1.18 2.13 -7.77%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 23/08/13 14/08/12 25/08/11 25/08/10 26/08/09 06/08/08 -
Price 2.56 2.50 2.98 2.24 2.16 2.24 3.14 -
P/RPS 7.57 9.85 7.06 4.81 8.86 6.52 10.35 -5.07%
P/EPS 53.64 526.29 51.52 27.72 65.26 41.64 53.77 -0.04%
EY 1.86 0.19 1.94 3.61 1.53 2.40 1.86 0.00%
DY 2.34 0.00 1.68 2.81 1.85 1.34 0.00 -
P/NAPS 1.19 1.24 1.47 1.16 1.19 1.29 1.83 -6.91%

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