[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 15.91%
YoY- 39.24%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 194,880 262,232 285,642 274,110 207,676 244,009 219,621 -7.65%
PBT 3,812 67,683 78,188 74,982 57,068 82,768 72,026 -85.87%
Tax -980 -14,055 -18,969 -15,182 -5,208 -11,324 -17,526 -85.35%
NP 2,832 53,628 59,218 59,800 51,860 71,444 54,500 -86.04%
-
NP to SH 2,492 51,818 57,017 57,540 49,640 68,235 52,733 -86.90%
-
Tax Rate 25.71% 20.77% 24.26% 20.25% 9.13% 13.68% 24.33% -
Total Cost 192,048 208,604 226,424 214,310 155,816 172,565 165,121 10.58%
-
Net Worth 478,577 481,391 473,277 481,365 479,031 447,613 284,002 41.56%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 30,786 26,137 - 80,679 17,566 - -
Div Payout % - 59.41% 45.84% - 162.53% 25.74% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 478,577 481,391 473,277 481,365 479,031 447,613 284,002 41.56%
NOSH 283,181 279,878 280,045 279,863 280,135 260,240 175,310 37.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.45% 20.45% 20.73% 21.82% 24.97% 29.28% 24.82% -
ROE 0.52% 10.76% 12.05% 11.95% 10.36% 15.24% 18.57% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 68.82 93.69 102.00 97.94 74.13 93.76 125.28 -32.90%
EPS 0.88 18.52 20.36 20.56 17.72 26.22 30.08 -90.48%
DPS 0.00 11.00 9.33 0.00 28.80 6.75 0.00 -
NAPS 1.69 1.72 1.69 1.72 1.71 1.72 1.62 2.85%
Adjusted Per Share Value based on latest NOSH - 280,154
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 69.81 93.94 102.33 98.20 74.40 87.41 78.68 -7.65%
EPS 0.89 18.56 20.43 20.61 17.78 24.44 18.89 -86.93%
DPS 0.00 11.03 9.36 0.00 28.90 6.29 0.00 -
NAPS 1.7144 1.7245 1.6954 1.7244 1.7161 1.6035 1.0174 41.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.70 1.70 2.88 3.66 3.48 3.16 3.12 -
P/RPS 2.47 1.81 2.82 3.74 4.69 3.37 2.49 -0.53%
P/EPS 193.18 9.18 14.15 17.80 19.64 12.05 10.37 601.48%
EY 0.52 10.89 7.07 5.62 5.09 8.30 9.64 -85.69%
DY 0.00 6.47 3.24 0.00 8.28 2.14 0.00 -
P/NAPS 1.01 0.99 1.70 2.13 2.04 1.84 1.93 -35.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 -
Price 2.13 1.78 1.98 3.14 3.82 3.36 3.16 -
P/RPS 3.10 1.90 1.94 3.21 5.15 3.58 2.52 14.79%
P/EPS 242.05 9.61 9.72 15.27 21.56 12.81 10.51 707.92%
EY 0.41 10.40 10.28 6.55 4.64 7.80 9.52 -87.68%
DY 0.00 6.18 4.71 0.00 7.54 2.01 0.00 -
P/NAPS 1.26 1.03 1.17 1.83 2.23 1.95 1.95 -25.23%

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