[SWKPLNT] YoY TTM 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- 34.03%
YoY- 17.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 415,681 355,633 478,463 417,652 294,450 269,823 289,008 6.24%
PBT 75,249 30,802 96,422 75,047 60,591 50,251 92,653 -3.40%
Tax -17,479 -10,080 -25,647 -22,922 -15,460 -10,470 -12,633 5.55%
NP 57,770 20,722 70,775 52,125 45,131 39,781 80,020 -5.28%
-
NP to SH 61,648 22,331 75,197 52,527 44,724 38,701 76,343 -3.49%
-
Tax Rate 23.23% 32.73% 26.60% 30.54% 25.52% 20.84% 13.63% -
Total Cost 357,911 334,911 407,688 365,527 249,319 230,042 208,988 9.37%
-
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 39,138 13,978 41,915 27,430 26,546 39,169 18,908 12.88%
Div Payout % 63.49% 62.60% 55.74% 52.22% 59.36% 101.21% 24.77% -
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 13.90% 5.83% 14.79% 12.48% 15.33% 14.74% 27.69% -
ROE 10.21% 3.97% 13.25% 9.74% 8.79% 7.96% 15.84% -
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 148.69 127.21 171.15 149.44 105.38 96.58 103.16 6.27%
EPS 22.05 7.99 26.90 18.79 16.01 13.85 27.25 -3.46%
DPS 14.00 5.00 15.00 9.80 9.50 14.00 6.75 12.92%
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 148.91 127.40 171.40 149.62 105.48 96.66 103.53 6.24%
EPS 22.08 8.00 26.94 18.82 16.02 13.86 27.35 -3.50%
DPS 14.02 5.01 15.02 9.83 9.51 14.03 6.77 12.89%
NAPS 2.1632 2.013 2.033 1.9323 1.8218 1.7414 1.7262 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 1.90 2.02 1.60 1.61 1.92 2.12 3.55 -9.88%
P/EPS 12.79 32.17 10.15 12.82 12.62 14.80 13.43 -0.81%
EY 7.82 3.11 9.85 7.80 7.92 6.76 7.45 0.81%
DY 4.96 1.95 5.49 4.07 4.70 6.83 1.84 17.96%
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 1.72 1.97 1.74 1.50 2.05 2.32 3.04 -9.05%
P/EPS 11.61 31.30 11.08 11.92 13.50 16.17 11.52 0.12%
EY 8.61 3.20 9.03 8.39 7.41 6.18 8.68 -0.13%
DY 5.47 2.00 5.03 4.38 4.40 6.25 2.15 16.83%
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