[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -34.52%
YoY- -43.22%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 332,004 289,904 295,872 430,172 452,681 438,982 406,000 -12.54%
PBT 38,089 16,318 24,036 66,341 92,804 87,396 90,584 -43.84%
Tax -6,464 104 4,600 -21,492 -22,982 -22,720 -25,100 -59.48%
NP 31,625 16,422 28,636 44,849 69,821 64,676 65,484 -38.41%
-
NP to SH 32,788 17,578 29,844 46,333 70,756 65,582 66,476 -37.54%
-
Tax Rate 16.97% -0.64% -19.14% 32.40% 24.76% 26.00% 27.71% -
Total Cost 300,378 273,482 267,236 385,323 382,860 374,306 340,516 -8.01%
-
Net Worth 578,697 561,923 561,923 567,514 575,901 567,514 553,536 3.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,910 - - 27,956 18,637 27,956 - -
Div Payout % 45.47% - - 60.34% 26.34% 42.63% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 578,697 561,923 561,923 567,514 575,901 567,514 553,536 3.00%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.53% 5.66% 9.68% 10.43% 15.42% 14.73% 16.13% -
ROE 5.67% 3.13% 5.31% 8.16% 12.29% 11.56% 12.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 118.76 103.70 105.83 153.87 161.92 157.02 145.23 -12.54%
EPS 11.73 6.28 10.68 16.57 25.31 23.46 23.80 -37.57%
DPS 5.33 0.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 2.07 2.01 2.01 2.03 2.06 2.03 1.98 3.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 118.57 103.54 105.67 153.63 161.67 156.78 145.00 -12.54%
EPS 11.71 6.28 10.66 16.55 25.27 23.42 23.74 -37.54%
DPS 5.33 0.00 0.00 9.98 6.66 9.98 0.00 -
NAPS 2.0668 2.0069 2.0069 2.0268 2.0568 2.0268 1.9769 3.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.49 2.57 2.59 2.70 2.68 2.73 3.05 -
P/RPS 2.10 2.48 2.45 1.75 1.66 1.74 2.10 0.00%
P/EPS 21.23 40.87 24.26 16.29 10.59 11.64 12.83 39.85%
EY 4.71 2.45 4.12 6.14 9.44 8.59 7.80 -28.53%
DY 2.14 0.00 0.00 3.70 2.49 3.66 0.00 -
P/NAPS 1.20 1.28 1.29 1.33 1.30 1.34 1.54 -15.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 -
Price 2.55 2.50 2.70 2.63 2.59 2.98 2.58 -
P/RPS 2.15 2.41 2.55 1.71 1.60 1.90 1.78 13.40%
P/EPS 21.74 39.76 25.29 15.87 10.23 12.70 10.85 58.86%
EY 4.60 2.52 3.95 6.30 9.77 7.87 9.22 -37.06%
DY 2.09 0.00 0.00 3.80 2.57 3.36 0.00 -
P/NAPS 1.23 1.24 1.34 1.30 1.26 1.47 1.30 -3.61%

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