[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.91%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 289,292 194,880 262,232 285,642 274,110 207,676 244,009 12.02%
PBT 40,118 3,812 67,683 78,188 74,982 57,068 82,768 -38.32%
Tax -8,012 -980 -14,055 -18,969 -15,182 -5,208 -11,324 -20.61%
NP 32,106 2,832 53,628 59,218 59,800 51,860 71,444 -41.35%
-
NP to SH 31,306 2,492 51,818 57,017 57,540 49,640 68,235 -40.54%
-
Tax Rate 19.97% 25.71% 20.77% 24.26% 20.25% 9.13% 13.68% -
Total Cost 257,186 192,048 208,604 226,424 214,310 155,816 172,565 30.50%
-
Net Worth 486,361 478,577 481,391 473,277 481,365 479,031 447,613 5.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 16,771 - 30,786 26,137 - 80,679 17,566 -3.04%
Div Payout % 53.57% - 59.41% 45.84% - 162.53% 25.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 486,361 478,577 481,391 473,277 481,365 479,031 447,613 5.69%
NOSH 279,517 283,181 279,878 280,045 279,863 280,135 260,240 4.88%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.10% 1.45% 20.45% 20.73% 21.82% 24.97% 29.28% -
ROE 6.44% 0.52% 10.76% 12.05% 11.95% 10.36% 15.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 103.50 68.82 93.69 102.00 97.94 74.13 93.76 6.81%
EPS 11.20 0.88 18.52 20.36 20.56 17.72 26.22 -43.31%
DPS 6.00 0.00 11.00 9.33 0.00 28.80 6.75 -7.55%
NAPS 1.74 1.69 1.72 1.69 1.72 1.71 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 279,860
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 103.63 69.81 93.94 102.33 98.20 74.40 87.41 12.02%
EPS 11.21 0.89 18.56 20.43 20.61 17.78 24.44 -40.55%
DPS 6.01 0.00 11.03 9.36 0.00 28.90 6.29 -2.99%
NAPS 1.7423 1.7144 1.7245 1.6954 1.7244 1.7161 1.6035 5.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.05 1.70 1.70 2.88 3.66 3.48 3.16 -
P/RPS 1.98 2.47 1.81 2.82 3.74 4.69 3.37 -29.87%
P/EPS 18.30 193.18 9.18 14.15 17.80 19.64 12.05 32.15%
EY 5.46 0.52 10.89 7.07 5.62 5.09 8.30 -24.38%
DY 2.93 0.00 6.47 3.24 0.00 8.28 2.14 23.32%
P/NAPS 1.18 1.01 0.99 1.70 2.13 2.04 1.84 -25.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 -
Price 2.24 2.13 1.78 1.98 3.14 3.82 3.36 -
P/RPS 2.16 3.10 1.90 1.94 3.21 5.15 3.58 -28.61%
P/EPS 20.00 242.05 9.61 9.72 15.27 21.56 12.81 34.61%
EY 5.00 0.41 10.40 10.28 6.55 4.64 7.80 -25.67%
DY 2.68 0.00 6.18 4.71 0.00 7.54 2.01 21.16%
P/NAPS 1.29 1.26 1.03 1.17 1.83 2.23 1.95 -24.09%

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