[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 93.4%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 479,364 490,328 440,784 360,572 340,831 300,297 287,142 40.59%
PBT 104,176 110,977 102,904 85,576 52,260 55,765 57,330 48.74%
Tax -26,947 -28,364 -25,320 -19,996 -17,903 -14,490 -15,282 45.80%
NP 77,229 82,613 77,584 65,580 34,357 41,274 42,048 49.81%
-
NP to SH 81,599 83,436 78,386 66,444 34,355 41,270 42,042 55.40%
-
Tax Rate 25.87% 25.56% 24.61% 23.37% 34.26% 25.98% 26.66% -
Total Cost 402,135 407,714 363,200 294,992 306,474 259,022 245,094 38.98%
-
Net Worth 564,700 545,242 539,532 517,345 508,638 506,066 508,708 7.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 45,567 23,487 35,223 - 20,960 14,911 22,360 60.52%
Div Payout % 55.84% 28.15% 44.94% - 61.01% 36.13% 53.19% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 564,700 545,242 539,532 517,345 508,638 506,066 508,708 7.18%
NOSH 279,554 279,611 279,550 279,646 279,471 279,594 279,509 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.11% 16.85% 17.60% 18.19% 10.08% 13.74% 14.64% -
ROE 14.45% 15.30% 14.53% 12.84% 6.75% 8.16% 8.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.47 175.36 157.68 128.94 121.96 107.40 102.73 40.57%
EPS 29.19 29.84 28.04 23.76 12.29 14.76 15.04 55.40%
DPS 16.30 8.40 12.60 0.00 7.50 5.33 8.00 60.50%
NAPS 2.02 1.95 1.93 1.85 1.82 1.81 1.82 7.17%
Adjusted Per Share Value based on latest NOSH - 279,646
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.72 175.65 157.90 129.17 122.10 107.58 102.86 40.59%
EPS 29.23 29.89 28.08 23.80 12.31 14.78 15.06 55.40%
DPS 16.32 8.41 12.62 0.00 7.51 5.34 8.01 60.50%
NAPS 2.023 1.9532 1.9328 1.8533 1.8221 1.8129 1.8224 7.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 2.24 2.41 2.43 2.60 2.15 2.02 -
P/RPS 1.34 1.28 1.53 1.88 2.13 2.00 1.97 -22.60%
P/EPS 7.88 7.51 8.59 10.23 21.15 14.57 13.43 -29.84%
EY 12.69 13.32 11.63 9.78 4.73 6.87 7.45 42.48%
DY 7.09 3.75 5.23 0.00 2.88 2.48 3.96 47.29%
P/NAPS 1.14 1.15 1.25 1.31 1.43 1.19 1.11 1.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 -
Price 2.92 2.25 2.24 2.25 2.37 2.38 2.16 -
P/RPS 1.70 1.28 1.42 1.75 1.94 2.22 2.10 -13.10%
P/EPS 10.00 7.54 7.99 9.47 19.28 16.12 14.36 -21.38%
EY 10.00 13.26 12.52 10.56 5.19 6.20 6.96 27.24%
DY 5.58 3.73 5.63 0.00 3.16 2.24 3.70 31.41%
P/NAPS 1.45 1.15 1.16 1.22 1.30 1.31 1.19 14.04%

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