[SWKPLNT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -39.93%
YoY- -70.3%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 328,243 349,692 415,681 355,633 478,463 417,652 294,450 1.82%
PBT 12,915 43,913 75,249 30,802 96,422 75,047 60,591 -22.69%
Tax -709 -1,730 -17,479 -10,080 -25,647 -22,922 -15,460 -40.14%
NP 12,206 42,183 57,770 20,722 70,775 52,125 45,131 -19.56%
-
NP to SH 12,756 42,455 61,648 22,331 75,197 52,527 44,724 -18.85%
-
Tax Rate 5.49% 3.94% 23.23% 32.73% 26.60% 30.54% 25.52% -
Total Cost 316,037 307,509 357,911 334,911 407,688 365,527 249,319 4.02%
-
Net Worth 620,632 620,632 603,858 561,923 567,514 539,396 508,555 3.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,580 8,386 39,138 13,978 41,915 27,430 26,546 -11.69%
Div Payout % 98.62% 19.75% 63.49% 62.60% 55.74% 52.22% 59.36% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 620,632 620,632 603,858 561,923 567,514 539,396 508,555 3.37%
NOSH 280,000 280,000 280,000 280,000 280,000 279,480 279,425 0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.72% 12.06% 13.90% 5.83% 14.79% 12.48% 15.33% -
ROE 2.06% 6.84% 10.21% 3.97% 13.25% 9.74% 8.79% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.41 125.08 148.69 127.21 171.15 149.44 105.38 1.81%
EPS 4.56 15.19 22.05 7.99 26.90 18.79 16.01 -18.87%
DPS 4.50 3.00 14.00 5.00 15.00 9.80 9.50 -11.69%
NAPS 2.22 2.22 2.16 2.01 2.03 1.93 1.82 3.36%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.23 124.89 148.46 127.01 170.88 149.16 105.16 1.82%
EPS 4.56 15.16 22.02 7.98 26.86 18.76 15.97 -18.83%
DPS 4.49 3.00 13.98 4.99 14.97 9.80 9.48 -11.70%
NAPS 2.2165 2.2165 2.1566 2.0069 2.0268 1.9264 1.8163 3.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.91 1.98 2.82 2.57 2.73 2.41 2.02 -
P/RPS 1.63 1.58 1.90 2.02 1.60 1.61 1.92 -2.68%
P/EPS 41.86 13.04 12.79 32.17 10.15 12.82 12.62 22.09%
EY 2.39 7.67 7.82 3.11 9.85 7.80 7.92 -18.08%
DY 2.36 1.52 4.96 1.95 5.49 4.07 4.70 -10.83%
P/NAPS 0.86 0.89 1.31 1.28 1.34 1.25 1.11 -4.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 21/08/15 27/08/14 23/08/13 14/08/12 25/08/11 25/08/10 -
Price 1.79 1.79 2.56 2.50 2.98 2.24 2.16 -
P/RPS 1.52 1.43 1.72 1.97 1.74 1.50 2.05 -4.85%
P/EPS 39.23 11.79 11.61 31.30 11.08 11.92 13.50 19.43%
EY 2.55 8.48 8.61 3.20 9.03 8.39 7.41 -16.27%
DY 2.51 1.68 5.47 2.00 5.03 4.38 4.40 -8.92%
P/NAPS 0.81 0.81 1.19 1.24 1.47 1.16 1.19 -6.20%

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