[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.44%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 438,982 406,000 479,364 490,328 440,784 360,572 340,831 18.39%
PBT 87,396 90,584 104,176 110,977 102,904 85,576 52,260 40.93%
Tax -22,720 -25,100 -26,947 -28,364 -25,320 -19,996 -17,903 17.23%
NP 64,676 65,484 77,229 82,613 77,584 65,580 34,357 52.51%
-
NP to SH 65,582 66,476 81,599 83,436 78,386 66,444 34,355 53.94%
-
Tax Rate 26.00% 27.71% 25.87% 25.56% 24.61% 23.37% 34.26% -
Total Cost 374,306 340,516 402,135 407,714 363,200 294,992 306,474 14.27%
-
Net Worth 567,514 553,536 564,700 545,242 539,532 517,345 508,638 7.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 27,956 - 45,567 23,487 35,223 - 20,960 21.18%
Div Payout % 42.63% - 55.84% 28.15% 44.94% - 61.01% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 567,514 553,536 564,700 545,242 539,532 517,345 508,638 7.58%
NOSH 280,000 280,000 279,554 279,611 279,550 279,646 279,471 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.73% 16.13% 16.11% 16.85% 17.60% 18.19% 10.08% -
ROE 11.56% 12.01% 14.45% 15.30% 14.53% 12.84% 6.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 157.02 145.23 171.47 175.36 157.68 128.94 121.96 18.36%
EPS 23.46 23.80 29.19 29.84 28.04 23.76 12.29 53.94%
DPS 10.00 0.00 16.30 8.40 12.60 0.00 7.50 21.16%
NAPS 2.03 1.98 2.02 1.95 1.93 1.85 1.82 7.55%
Adjusted Per Share Value based on latest NOSH - 279,712
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 156.78 145.00 171.20 175.12 157.42 128.78 121.73 18.39%
EPS 23.42 23.74 29.14 29.80 27.99 23.73 12.27 53.93%
DPS 9.98 0.00 16.27 8.39 12.58 0.00 7.49 21.10%
NAPS 2.0268 1.9769 2.0168 1.9473 1.9269 1.8477 1.8166 7.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 3.05 2.30 2.24 2.41 2.43 2.60 -
P/RPS 1.74 2.10 1.34 1.28 1.53 1.88 2.13 -12.62%
P/EPS 11.64 12.83 7.88 7.51 8.59 10.23 21.15 -32.86%
EY 8.59 7.80 12.69 13.32 11.63 9.78 4.73 48.90%
DY 3.66 0.00 7.09 3.75 5.23 0.00 2.88 17.34%
P/NAPS 1.34 1.54 1.14 1.15 1.25 1.31 1.43 -4.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 2.98 2.58 2.92 2.25 2.24 2.25 2.37 -
P/RPS 1.90 1.78 1.70 1.28 1.42 1.75 1.94 -1.38%
P/EPS 12.70 10.85 10.00 7.54 7.99 9.47 19.28 -24.31%
EY 7.87 9.22 10.00 13.26 12.52 10.56 5.19 32.02%
DY 3.36 0.00 5.58 3.73 5.63 0.00 3.16 4.18%
P/NAPS 1.47 1.30 1.45 1.15 1.16 1.22 1.30 8.54%

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