[SWKPLNT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -31.81%
YoY- -63.07%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 451,129 483,354 305,908 262,840 293,525 164,716 22.29%
PBT 90,546 93,669 69,989 32,862 87,389 54,021 10.86%
Tax -22,911 -28,308 -16,604 -5,917 -12,406 -13,145 11.73%
NP 67,635 65,361 53,385 26,945 74,983 40,876 10.58%
-
NP to SH 72,089 65,979 52,975 26,389 71,448 39,551 12.74%
-
Tax Rate 25.30% 30.22% 23.72% 18.01% 14.20% 24.33% -
Total Cost 383,494 417,993 252,523 235,895 218,542 123,840 25.33%
-
Net Worth 575,901 545,440 506,392 481,886 472,963 412,379 6.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 41,915 27,430 26,546 19,579 38,498 - -
Div Payout % 58.14% 41.58% 50.11% 74.20% 53.88% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 575,901 545,440 506,392 481,886 472,963 412,379 6.90%
NOSH 280,000 279,712 279,774 280,166 279,860 254,555 1.92%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.99% 13.52% 17.45% 10.25% 25.55% 24.82% -
ROE 12.52% 12.10% 10.46% 5.48% 15.11% 9.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 161.37 172.80 109.34 93.82 104.88 64.71 20.02%
EPS 25.79 23.59 18.93 9.42 25.53 15.54 10.65%
DPS 15.00 9.80 9.50 7.00 13.75 0.00 -
NAPS 2.06 1.95 1.81 1.72 1.69 1.62 4.91%
Adjusted Per Share Value based on latest NOSH - 280,166
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 161.61 173.15 109.59 94.16 105.15 59.01 22.29%
EPS 25.82 23.64 18.98 9.45 25.60 14.17 12.73%
DPS 15.02 9.83 9.51 7.01 13.79 0.00 -
NAPS 2.0631 1.954 1.8141 1.7263 1.6943 1.4773 6.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.68 2.24 2.15 2.25 2.88 3.12 -
P/RPS 1.66 1.30 1.97 2.40 2.75 4.82 -19.18%
P/EPS 10.39 9.50 11.35 23.89 11.28 20.08 -12.33%
EY 9.62 10.53 8.81 4.19 8.86 4.98 14.05%
DY 5.60 4.38 4.42 3.11 4.77 0.00 -
P/NAPS 1.30 1.15 1.19 1.31 1.70 1.93 -7.59%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/12 25/11/11 24/11/10 17/11/09 31/10/08 - -
Price 2.59 2.25 2.38 2.12 1.98 0.00 -
P/RPS 1.61 1.30 2.18 2.26 1.89 0.00 -
P/EPS 10.04 9.54 12.57 22.51 7.76 0.00 -
EY 9.96 10.48 7.96 4.44 12.89 0.00 -
DY 5.79 4.36 3.99 3.30 6.94 0.00 -
P/NAPS 1.26 1.15 1.31 1.23 1.17 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