[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.97%
YoY- 86.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 406,000 479,364 490,328 440,784 360,572 340,831 300,297 22.24%
PBT 90,584 104,176 110,977 102,904 85,576 52,260 55,765 38.14%
Tax -25,100 -26,947 -28,364 -25,320 -19,996 -17,903 -14,490 44.18%
NP 65,484 77,229 82,613 77,584 65,580 34,357 41,274 35.99%
-
NP to SH 66,476 81,599 83,436 78,386 66,444 34,355 41,270 37.37%
-
Tax Rate 27.71% 25.87% 25.56% 24.61% 23.37% 34.26% 25.98% -
Total Cost 340,516 402,135 407,714 363,200 294,992 306,474 259,022 19.98%
-
Net Worth 553,536 564,700 545,242 539,532 517,345 508,638 506,066 6.15%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 45,567 23,487 35,223 - 20,960 14,911 -
Div Payout % - 55.84% 28.15% 44.94% - 61.01% 36.13% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 553,536 564,700 545,242 539,532 517,345 508,638 506,066 6.15%
NOSH 280,000 279,554 279,611 279,550 279,646 279,471 279,594 0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.13% 16.11% 16.85% 17.60% 18.19% 10.08% 13.74% -
ROE 12.01% 14.45% 15.30% 14.53% 12.84% 6.75% 8.16% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 145.23 171.47 175.36 157.68 128.94 121.96 107.40 22.26%
EPS 23.80 29.19 29.84 28.04 23.76 12.29 14.76 37.46%
DPS 0.00 16.30 8.40 12.60 0.00 7.50 5.33 -
NAPS 1.98 2.02 1.95 1.93 1.85 1.82 1.81 6.16%
Adjusted Per Share Value based on latest NOSH - 279,480
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 145.00 171.20 175.12 157.42 128.78 121.73 107.25 22.24%
EPS 23.74 29.14 29.80 27.99 23.73 12.27 14.74 37.36%
DPS 0.00 16.27 8.39 12.58 0.00 7.49 5.33 -
NAPS 1.9769 2.0168 1.9473 1.9269 1.8477 1.8166 1.8074 6.15%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.05 2.30 2.24 2.41 2.43 2.60 2.15 -
P/RPS 2.10 1.34 1.28 1.53 1.88 2.13 2.00 3.30%
P/EPS 12.83 7.88 7.51 8.59 10.23 21.15 14.57 -8.12%
EY 7.80 12.69 13.32 11.63 9.78 4.73 6.87 8.82%
DY 0.00 7.09 3.75 5.23 0.00 2.88 2.48 -
P/NAPS 1.54 1.14 1.15 1.25 1.31 1.43 1.19 18.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 -
Price 2.58 2.92 2.25 2.24 2.25 2.37 2.38 -
P/RPS 1.78 1.70 1.28 1.42 1.75 1.94 2.22 -13.68%
P/EPS 10.85 10.00 7.54 7.99 9.47 19.28 16.12 -23.17%
EY 9.22 10.00 13.26 12.52 10.56 5.19 6.20 30.25%
DY 0.00 5.58 3.73 5.63 0.00 3.16 2.24 -
P/NAPS 1.30 1.45 1.15 1.16 1.22 1.30 1.31 -0.50%

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