[SWKPLNT] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.47%
YoY- -25.92%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 147,354 81,652 70,194 77,177 72,660 0 -
PBT 31,781 13,159 3,761 21,150 26,414 0 -
Tax -8,613 -3,227 -2,083 -6,636 -6,863 0 -
NP 23,168 9,932 1,678 14,514 19,551 0 -
-
NP to SH 23,384 9,932 1,681 13,993 18,888 0 -
-
Tax Rate 27.10% 24.52% 55.38% 31.38% 25.98% - -
Total Cost 124,186 71,720 68,516 62,663 53,109 0 -
-
Net Worth 545,440 506,392 481,886 472,963 412,379 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 19,590 - - -
Div Payout % - - - 140.00% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 545,440 506,392 481,886 472,963 412,379 0 -
NOSH 279,712 279,774 280,166 279,860 254,555 0 -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.72% 12.16% 2.39% 18.81% 26.91% 0.00% -
ROE 4.29% 1.96% 0.35% 2.96% 4.58% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.68 29.18 25.05 27.58 28.54 0.00 -
EPS 8.36 3.55 0.60 5.00 7.42 0.00 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.95 1.81 1.72 1.69 1.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,860
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.63 29.16 25.07 27.56 25.95 0.00 -
EPS 8.35 3.55 0.60 5.00 6.75 0.00 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.948 1.8085 1.721 1.6892 1.4728 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 2.24 2.15 2.25 2.88 3.12 0.00 -
P/RPS 4.25 7.37 8.98 10.44 10.93 0.00 -
P/EPS 26.79 60.56 375.00 57.60 42.05 0.00 -
EY 3.73 1.65 0.27 1.74 2.38 0.00 -
DY 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 1.15 1.19 1.31 1.70 1.93 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 25/11/11 24/11/10 17/11/09 31/10/08 14/11/07 - -
Price 2.25 2.38 2.12 1.98 3.16 0.00 -
P/RPS 4.27 8.15 8.46 7.18 11.07 0.00 -
P/EPS 26.91 67.04 353.33 39.60 42.59 0.00 -
EY 3.72 1.49 0.28 2.53 2.35 0.00 -
DY 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.15 1.31 1.23 1.17 1.95 0.00 -

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
Post a Comment