[SWKPLNT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.32%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 478,463 417,652 294,450 269,823 289,008 92,056 38.99%
PBT 96,422 75,047 60,591 50,251 92,653 27,607 28.38%
Tax -25,647 -22,922 -15,460 -10,470 -12,633 -6,282 32.45%
NP 70,775 52,125 45,131 39,781 80,020 21,325 27.08%
-
NP to SH 75,197 52,527 44,724 38,701 76,343 20,663 29.44%
-
Tax Rate 26.60% 30.54% 25.52% 20.84% 13.63% 22.76% -
Total Cost 407,688 365,527 249,319 230,042 208,988 70,731 41.89%
-
Net Worth 567,514 539,396 508,555 486,100 481,865 270,089 15.99%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 41,915 27,430 26,546 39,169 18,908 - -
Div Payout % 55.74% 52.22% 59.36% 101.21% 24.77% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 567,514 539,396 508,555 486,100 481,865 270,089 15.99%
NOSH 280,000 279,480 279,425 279,368 280,154 135,044 15.68%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.79% 12.48% 15.33% 14.74% 27.69% 23.17% -
ROE 13.25% 9.74% 8.79% 7.96% 15.84% 7.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 171.15 149.44 105.38 96.58 103.16 68.17 20.19%
EPS 26.90 18.79 16.01 13.85 27.25 15.30 11.93%
DPS 15.00 9.80 9.50 14.00 6.75 0.00 -
NAPS 2.03 1.93 1.82 1.74 1.72 2.00 0.29%
Adjusted Per Share Value based on latest NOSH - 279,368
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 170.88 149.16 105.16 96.37 103.22 32.88 38.99%
EPS 26.86 18.76 15.97 13.82 27.27 7.38 29.44%
DPS 14.97 9.80 9.48 13.99 6.75 0.00 -
NAPS 2.0268 1.9264 1.8163 1.7361 1.7209 0.9646 15.99%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 2.73 2.41 2.02 2.05 3.66 0.00 -
P/RPS 1.60 1.61 1.92 2.12 3.55 0.00 -
P/EPS 10.15 12.82 12.62 14.80 13.43 0.00 -
EY 9.85 7.80 7.92 6.76 7.45 0.00 -
DY 5.49 4.07 4.70 6.83 1.84 0.00 -
P/NAPS 1.34 1.25 1.11 1.18 2.13 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 14/08/12 25/08/11 25/08/10 26/08/09 06/08/08 - -
Price 2.98 2.24 2.16 2.24 3.14 0.00 -
P/RPS 1.74 1.50 2.05 2.32 3.04 0.00 -
P/EPS 11.08 11.92 13.50 16.17 11.52 0.00 -
EY 9.03 8.39 7.41 6.18 8.68 0.00 -
DY 5.03 4.38 4.40 6.25 2.15 0.00 -
P/NAPS 1.47 1.16 1.19 1.29 1.83 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