[SWKPLNT] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -18.65%
YoY- 459.14%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 97,221 113,049 90,661 111,618 115,608 80,685 48,000 12.47%
PBT 25,268 15,997 -3,262 20,943 10,436 28,165 9,042 18.67%
Tax -2,032 -3,966 -4,255 -5,674 -7,035 -5,736 172 -
NP 23,236 12,031 -7,517 15,269 3,401 22,429 9,214 16.65%
-
NP to SH 23,389 15,094 -6,734 19,022 3,402 22,022 9,055 17.12%
-
Tax Rate 8.04% 24.79% - 27.09% 67.41% 20.37% -1.90% -
Total Cost 73,985 101,018 98,178 96,349 112,207 58,256 38,786 11.35%
-
Net Worth 615,040 581,493 567,514 564,337 510,823 502,996 279,965 14.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,386 11,182 13,978 27,937 9,823 15,369 11,198 -4.70%
Div Payout % 35.86% 74.09% 0.00% 146.87% 288.76% 69.79% 123.67% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 615,040 581,493 567,514 564,337 510,823 502,996 279,965 14.00%
NOSH 280,000 280,000 280,000 279,375 280,672 279,442 279,965 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 23.90% 10.64% -8.29% 13.68% 2.94% 27.80% 19.20% -
ROE 3.80% 2.60% -1.19% 3.37% 0.67% 4.38% 3.23% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 34.78 40.44 32.43 39.95 41.19 28.87 17.14 12.51%
EPS 8.37 5.40 -2.41 6.80 1.22 7.88 3.24 17.12%
DPS 3.00 4.00 5.00 10.00 3.50 5.50 4.00 -4.67%
NAPS 2.20 2.08 2.03 2.02 1.82 1.80 1.00 14.03%
Adjusted Per Share Value based on latest NOSH - 279,375
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 34.83 40.50 32.48 39.99 41.41 28.90 17.20 12.47%
EPS 8.38 5.41 -2.41 6.81 1.22 7.89 3.24 17.15%
DPS 3.00 4.01 5.01 10.01 3.52 5.51 4.01 -4.71%
NAPS 2.2033 2.0831 2.033 2.0217 1.8299 1.8019 1.0029 14.01%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.34 2.57 2.70 2.30 2.60 2.11 1.70 -
P/RPS 6.73 6.36 8.33 5.76 6.31 7.31 9.92 -6.25%
P/EPS 27.97 47.60 -112.09 33.78 214.51 26.77 52.56 -9.97%
EY 3.58 2.10 -0.89 2.96 0.47 3.73 1.90 11.13%
DY 1.28 1.56 1.85 4.35 1.35 2.61 2.35 -9.62%
P/NAPS 1.06 1.24 1.33 1.14 1.43 1.17 1.70 -7.56%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 27/02/14 27/02/13 20/02/12 28/02/11 24/02/10 25/02/09 -
Price 2.28 2.59 2.63 2.92 2.37 2.23 1.78 -
P/RPS 6.56 6.40 8.11 7.31 5.75 7.72 10.38 -7.35%
P/EPS 27.25 47.97 -109.19 42.89 195.53 28.30 55.03 -11.04%
EY 3.67 2.08 -0.92 2.33 0.51 3.53 1.82 12.39%
DY 1.32 1.54 1.90 3.42 1.48 2.47 2.25 -8.50%
P/NAPS 1.04 1.25 1.30 1.45 1.30 1.24 1.78 -8.56%

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