[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.75%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 360,572 340,831 300,297 287,142 301,800 295,525 286,453 16.59%
PBT 85,576 52,260 55,765 57,330 63,056 51,985 31,760 93.75%
Tax -19,996 -17,903 -14,490 -15,282 -15,824 -11,825 -8,118 82.48%
NP 65,580 34,357 41,274 42,048 47,232 40,160 23,641 97.54%
-
NP to SH 66,444 34,355 41,270 42,042 47,104 39,356 23,112 102.31%
-
Tax Rate 23.37% 34.26% 25.98% 26.66% 25.10% 22.75% 25.56% -
Total Cost 294,992 306,474 259,022 245,094 254,568 255,365 262,812 8.01%
-
Net Worth 517,345 508,638 506,066 508,708 497,644 503,105 480,878 4.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 20,960 14,911 22,360 - 23,757 11,183 -
Div Payout % - 61.01% 36.13% 53.19% - 60.37% 48.39% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 517,345 508,638 506,066 508,708 497,644 503,105 480,878 4.99%
NOSH 279,646 279,471 279,594 279,509 279,575 279,503 279,580 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.19% 10.08% 13.74% 14.64% 15.65% 13.59% 8.25% -
ROE 12.84% 6.75% 8.16% 8.26% 9.47% 7.82% 4.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 128.94 121.96 107.40 102.73 107.95 105.73 102.46 16.57%
EPS 23.76 12.29 14.76 15.04 16.84 14.08 8.27 102.22%
DPS 0.00 7.50 5.33 8.00 0.00 8.50 4.00 -
NAPS 1.85 1.82 1.81 1.82 1.78 1.80 1.72 4.98%
Adjusted Per Share Value based on latest NOSH - 279,425
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 129.17 122.10 107.58 102.86 108.12 105.87 102.62 16.59%
EPS 23.80 12.31 14.78 15.06 16.87 14.10 8.28 102.29%
DPS 0.00 7.51 5.34 8.01 0.00 8.51 4.01 -
NAPS 1.8533 1.8221 1.8129 1.8224 1.7827 1.8023 1.7227 4.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.43 2.60 2.15 2.02 2.12 2.11 2.25 -
P/RPS 1.88 2.13 2.00 1.97 1.96 2.00 2.20 -9.95%
P/EPS 10.23 21.15 14.57 13.43 12.58 14.99 27.22 -47.95%
EY 9.78 4.73 6.87 7.45 7.95 6.67 3.67 92.32%
DY 0.00 2.88 2.48 3.96 0.00 4.03 1.78 -
P/NAPS 1.31 1.43 1.19 1.11 1.19 1.17 1.31 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 -
Price 2.25 2.37 2.38 2.16 2.00 2.23 2.12 -
P/RPS 1.75 1.94 2.22 2.10 1.85 2.11 2.07 -10.60%
P/EPS 9.47 19.28 16.12 14.36 11.87 15.84 25.65 -48.56%
EY 10.56 5.19 6.20 6.96 8.42 6.31 3.90 94.38%
DY 0.00 3.16 2.24 3.70 0.00 3.81 1.89 -
P/NAPS 1.22 1.30 1.31 1.19 1.12 1.24 1.23 -0.54%

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