[SWKPLNT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.14%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 430,172 479,364 340,831 295,525 262,232 244,009 11.99%
PBT 66,341 104,176 52,260 51,985 67,683 82,769 -4.32%
Tax -21,492 -26,947 -17,903 -11,825 -14,055 -11,324 13.65%
NP 44,849 77,229 34,357 40,160 53,628 71,445 -8.88%
-
NP to SH 46,333 81,599 34,355 39,356 51,818 68,236 -7.44%
-
Tax Rate 32.40% 25.87% 34.26% 22.75% 20.77% 13.68% -
Total Cost 385,323 402,135 306,474 255,365 208,604 172,564 17.40%
-
Net Worth 567,514 564,337 510,823 502,996 279,965 481,818 3.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 27,956 45,544 21,000 23,750 30,788 18,908 8.12%
Div Payout % 60.34% 55.82% 61.13% 60.35% 59.42% 27.71% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 567,514 564,337 510,823 502,996 279,965 481,818 3.32%
NOSH 280,000 280,000 280,672 279,442 279,965 280,126 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.43% 16.11% 10.08% 13.59% 20.45% 29.28% -
ROE 8.16% 14.46% 6.73% 7.82% 18.51% 14.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 153.87 171.58 121.43 105.76 93.67 87.11 12.03%
EPS 16.57 29.21 12.24 14.08 18.51 24.36 -7.40%
DPS 10.00 16.30 7.50 8.50 11.00 6.75 8.16%
NAPS 2.03 2.02 1.82 1.80 1.00 1.72 3.36%
Adjusted Per Share Value based on latest NOSH - 279,442
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 153.63 171.20 121.73 105.54 93.65 87.15 11.99%
EPS 16.55 29.14 12.27 14.06 18.51 24.37 -7.43%
DPS 9.98 16.27 7.50 8.48 11.00 6.75 8.12%
NAPS 2.0268 2.0155 1.8244 1.7964 0.9999 1.7208 3.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.70 2.30 2.60 2.11 1.70 3.16 -
P/RPS 1.75 1.34 2.14 2.00 1.81 3.63 -13.56%
P/EPS 16.29 7.87 21.24 14.98 9.18 12.97 4.65%
EY 6.14 12.70 4.71 6.67 10.89 7.71 -4.44%
DY 3.70 7.09 2.88 4.03 6.47 2.14 11.55%
P/NAPS 1.33 1.14 1.43 1.17 1.70 1.84 -6.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/13 20/02/12 28/02/11 24/02/10 25/02/09 - -
Price 2.63 2.92 2.37 2.23 1.78 0.00 -
P/RPS 1.71 1.70 1.95 2.11 1.90 0.00 -
P/EPS 15.87 10.00 19.36 15.83 9.62 0.00 -
EY 6.30 10.00 5.16 6.32 10.40 0.00 -
DY 3.80 5.58 3.16 3.81 6.18 0.00 -
P/NAPS 1.30 1.45 1.30 1.24 1.78 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