[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 70.28%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 300,297 287,142 301,800 295,525 286,453 289,292 194,880 33.37%
PBT 55,765 57,330 63,056 51,985 31,760 40,118 3,812 497.16%
Tax -14,490 -15,282 -15,824 -11,825 -8,118 -8,012 -980 501.42%
NP 41,274 42,048 47,232 40,160 23,641 32,106 2,832 495.68%
-
NP to SH 41,270 42,042 47,104 39,356 23,112 31,306 2,492 548.60%
-
Tax Rate 25.98% 26.66% 25.10% 22.75% 25.56% 19.97% 25.71% -
Total Cost 259,022 245,094 254,568 255,365 262,812 257,186 192,048 22.05%
-
Net Worth 506,066 508,708 497,644 503,105 480,878 486,361 478,577 3.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,911 22,360 - 23,757 11,183 16,771 - -
Div Payout % 36.13% 53.19% - 60.37% 48.39% 53.57% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,066 508,708 497,644 503,105 480,878 486,361 478,577 3.78%
NOSH 279,594 279,509 279,575 279,503 279,580 279,517 283,181 -0.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.74% 14.64% 15.65% 13.59% 8.25% 11.10% 1.45% -
ROE 8.16% 8.26% 9.47% 7.82% 4.81% 6.44% 0.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 107.40 102.73 107.95 105.73 102.46 103.50 68.82 34.50%
EPS 14.76 15.04 16.84 14.08 8.27 11.20 0.88 554.12%
DPS 5.33 8.00 0.00 8.50 4.00 6.00 0.00 -
NAPS 1.81 1.82 1.78 1.80 1.72 1.74 1.69 4.67%
Adjusted Per Share Value based on latest NOSH - 279,442
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 107.58 102.86 108.12 105.87 102.62 103.63 69.81 33.38%
EPS 14.78 15.06 16.87 14.10 8.28 11.21 0.89 549.80%
DPS 5.34 8.01 0.00 8.51 4.01 6.01 0.00 -
NAPS 1.8129 1.8224 1.7827 1.8023 1.7227 1.7423 1.7144 3.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.15 2.02 2.12 2.11 2.25 2.05 1.70 -
P/RPS 2.00 1.97 1.96 2.00 2.20 1.98 2.47 -13.11%
P/EPS 14.57 13.43 12.58 14.99 27.22 18.30 193.18 -82.12%
EY 6.87 7.45 7.95 6.67 3.67 5.46 0.52 457.98%
DY 2.48 3.96 0.00 4.03 1.78 2.93 0.00 -
P/NAPS 1.19 1.11 1.19 1.17 1.31 1.18 1.01 11.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 26/05/09 -
Price 2.38 2.16 2.00 2.23 2.12 2.24 2.13 -
P/RPS 2.22 2.10 1.85 2.11 2.07 2.16 3.10 -19.93%
P/EPS 16.12 14.36 11.87 15.84 25.65 20.00 242.05 -83.54%
EY 6.20 6.96 8.42 6.31 3.90 5.00 0.41 510.50%
DY 2.24 3.70 0.00 3.81 1.89 2.68 0.00 -
P/NAPS 1.31 1.19 1.12 1.24 1.23 1.29 1.26 2.62%

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