[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 19.69%

YoY- 1790.21%

Quarter Report

SPB QTRLY INTERIM REPORT- Q1. 31.03.2010.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	340,831	300,297	287,142	301,800	295,525	286,453	289,292	11.51%
YoY %	13.50%	4.58%	-4.86%	2.12%	3.17%	-0.98%	-	-
Horiz. %	117.82%	103.80%	99.26%	104.32%	102.15%	99.02%	100.00%	-
PBT	52,260	55,765	57,330	63,056	51,985	31,760	40,118	19.21%
YoY %	-6.29%	-2.73%	-9.08%	21.30%	63.68%	-20.83%	-	-
Horiz. %	130.27%	139.00%	142.90%	157.18%	129.58%	79.17%	100.00%	-
Tax	-17,903	-14,490	-15,282	-15,824	-11,825	-8,118	-8,012	70.66%
YoY %	-23.55%	5.18%	3.43%	-33.82%	-45.66%	-1.32%	-	-
Horiz. %	223.45%	180.85%	190.74%	197.50%	147.59%	101.32%	100.00%	-
NP	34,357	41,274	42,048	47,232	40,160	23,641	32,106	4.60%
YoY %	-16.76%	-1.84%	-10.98%	17.61%	69.87%	-26.37%	-	-
Horiz. %	107.01%	128.56%	130.97%	147.11%	125.09%	73.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,355	41,270	42,042	47,104	39,356	23,112	31,306	6.37%
YoY %	-16.76%	-1.84%	-10.75%	19.69%	70.28%	-26.17%	-	-
Horiz. %	109.74%	131.83%	134.29%	150.46%	125.71%	73.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.26%	25.98%	26.66%	25.10%	22.75%	25.56%	19.97%	-
YoY %	31.87%	-2.55%	6.22%	10.33%	-10.99%	27.99%	-	-
Horiz. %	171.56%	130.10%	133.50%	125.69%	113.92%	127.99%	100.00%	-
Total Cost	306,474	259,022	245,094	254,568	255,365	262,812	257,186	12.36%
YoY %	18.32%	5.68%	-3.72%	-0.31%	-2.83%	2.19%	-	-
Horiz. %	119.16%	100.71%	95.30%	98.98%	99.29%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,638	506,066	508,708	497,644	503,105	480,878	486,361	3.02%
YoY %	0.51%	-0.52%	2.22%	-1.09%	4.62%	-1.13%	-	-
Horiz. %	104.58%	104.05%	104.59%	102.32%	103.44%	98.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	20,960	14,911	22,360	-	23,757	11,183	16,771	15.97%
YoY %	40.57%	-33.31%	0.00%	-	112.44%	-33.32%	-	-
Horiz. %	124.98%	88.91%	133.33%	-	141.66%	66.68%	100.00%	-
Div Payout %	61.01%	36.13%	53.19%	-	60.37%	48.39%	53.57%	-
YoY %	68.86%	-32.07%	0.00%	-	24.76%	-9.67%	-	-
Horiz. %	113.89%	67.44%	99.29%	-	112.69%	90.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	508,638	506,066	508,708	497,644	503,105	480,878	486,361	3.02%
YoY %	0.51%	-0.52%	2.22%	-1.09%	4.62%	-1.13%	-	-
Horiz. %	104.58%	104.05%	104.59%	102.32%	103.44%	98.87%	100.00%	-
NOSH	279,471	279,594	279,509	279,575	279,503	279,580	279,517	-0.01%
YoY %	-0.04%	0.03%	-0.02%	0.03%	-0.03%	0.02%	-	-
Horiz. %	99.98%	100.03%	100.00%	100.02%	99.99%	100.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.08%	13.74%	14.64%	15.65%	13.59%	8.25%	11.10%	-
YoY %	-26.64%	-6.15%	-6.45%	15.16%	64.73%	-25.68%	-	-
Horiz. %	90.81%	123.78%	131.89%	140.99%	122.43%	74.32%	100.00%	-
ROE	6.75%	8.16%	8.26%	9.47%	7.82%	4.81%	6.44%	-
YoY %	-17.28%	-1.21%	-12.78%	21.10%	62.58%	-25.31%	-	-
Horiz. %	104.81%	126.71%	128.26%	147.05%	121.43%	74.69%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	121.96	107.40	102.73	107.95	105.73	102.46	103.50	11.52%
YoY %	13.56%	4.55%	-4.84%	2.10%	3.19%	-1.00%	-	-
Horiz. %	117.84%	103.77%	99.26%	104.30%	102.15%	99.00%	100.00%	-
EPS	12.29	14.76	15.04	16.84	14.08	8.27	11.20	6.36%
YoY %	-16.73%	-1.86%	-10.69%	19.60%	70.25%	-26.16%	-	-
Horiz. %	109.73%	131.79%	134.29%	150.36%	125.71%	73.84%	100.00%	-
DPS	7.50	5.33	8.00	0.00	8.50	4.00	6.00	15.99%
YoY %	40.71%	-33.38%	0.00%	0.00%	112.50%	-33.33%	-	-
Horiz. %	125.00%	88.83%	133.33%	0.00%	141.67%	66.67%	100.00%	-
NAPS	1.82	1.81	1.82	1.78	1.80	1.72	1.74	3.03%
YoY %	0.55%	-0.55%	2.25%	-1.11%	4.65%	-1.15%	-	-
Horiz. %	104.60%	104.02%	104.60%	102.30%	103.45%	98.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 279,575
RPS	121.73	107.25	102.55	107.79	105.54	102.30	103.32	11.51%
YoY %	13.50%	4.58%	-4.86%	2.13%	3.17%	-0.99%	-	-
Horiz. %	117.82%	103.80%	99.25%	104.33%	102.15%	99.01%	100.00%	-
EPS	12.27	14.74	15.02	16.82	14.06	8.25	11.18	6.38%
YoY %	-16.76%	-1.86%	-10.70%	19.63%	70.42%	-26.21%	-	-
Horiz. %	109.75%	131.84%	134.35%	150.45%	125.76%	73.79%	100.00%	-
DPS	7.49	5.33	7.99	0.00	8.48	3.99	5.99	16.01%
YoY %	40.53%	-33.29%	0.00%	0.00%	112.53%	-33.39%	-	-
Horiz. %	125.04%	88.98%	133.39%	0.00%	141.57%	66.61%	100.00%	-
NAPS	1.8166	1.8074	1.8168	1.7773	1.7968	1.7174	1.737	3.02%
YoY %	0.51%	-0.52%	2.22%	-1.09%	4.62%	-1.13%	-	-
Horiz. %	104.58%	104.05%	104.59%	102.32%	103.44%	98.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.60	2.15	2.02	2.12	2.11	2.25	2.05	-
P/RPS	2.13	2.00	1.97	1.96	2.00	2.20	1.98	4.97%
YoY %	6.50%	1.52%	0.51%	-2.00%	-9.09%	11.11%	-	-
Horiz. %	107.58%	101.01%	99.49%	98.99%	101.01%	111.11%	100.00%	-
P/EPS	21.15	14.57	13.43	12.58	14.99	27.22	18.30	10.10%
YoY %	45.16%	8.49%	6.76%	-16.08%	-44.93%	48.74%	-	-
Horiz. %	115.57%	79.62%	73.39%	68.74%	81.91%	148.74%	100.00%	-
EY	4.73	6.87	7.45	7.95	6.67	3.67	5.46	-9.10%
YoY %	-31.15%	-7.79%	-6.29%	19.19%	81.74%	-32.78%	-	-
Horiz. %	86.63%	125.82%	136.45%	145.60%	122.16%	67.22%	100.00%	-
DY	2.88	2.48	3.96	0.00	4.03	1.78	2.93	-1.13%
YoY %	16.13%	-37.37%	0.00%	0.00%	126.40%	-39.25%	-	-
Horiz. %	98.29%	84.64%	135.15%	0.00%	137.54%	60.75%	100.00%	-
P/NAPS	1.43	1.19	1.11	1.19	1.17	1.31	1.18	13.62%
YoY %	20.17%	7.21%	-6.72%	1.71%	-10.69%	11.02%	-	-
Horiz. %	121.19%	100.85%	94.07%	100.85%	99.15%	111.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	24/11/10	25/08/10	25/05/10	24/02/10	17/11/09	26/08/09	-
Price	2.37	2.38	2.16	2.00	2.23	2.12	2.24	-
P/RPS	1.94	2.22	2.10	1.85	2.11	2.07	2.16	-6.89%
YoY %	-12.61%	5.71%	13.51%	-12.32%	1.93%	-4.17%	-	-
Horiz. %	89.81%	102.78%	97.22%	85.65%	97.69%	95.83%	100.00%	-
P/EPS	19.28	16.12	14.36	11.87	15.84	25.65	20.00	-2.40%
YoY %	19.60%	12.26%	20.98%	-25.06%	-38.25%	28.25%	-	-
Horiz. %	96.40%	80.60%	71.80%	59.35%	79.20%	128.25%	100.00%	-
EY	5.19	6.20	6.96	8.42	6.31	3.90	5.00	2.51%
YoY %	-16.29%	-10.92%	-17.34%	33.44%	61.79%	-22.00%	-	-
Horiz. %	103.80%	124.00%	139.20%	168.40%	126.20%	78.00%	100.00%	-
DY	3.16	2.24	3.70	0.00	3.81	1.89	2.68	11.57%
YoY %	41.07%	-39.46%	0.00%	0.00%	101.59%	-29.48%	-	-
Horiz. %	117.91%	83.58%	138.06%	0.00%	142.16%	70.52%	100.00%	-
P/NAPS	1.30	1.31	1.19	1.12	1.24	1.23	1.29	0.51%
YoY %	-0.76%	10.08%	6.25%	-9.68%	0.81%	-4.65%	-	-
Horiz. %	100.78%	101.55%	92.25%	86.82%	96.12%	95.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos