[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -18.53%
YoY- 0.05%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 430,172 452,681 438,982 406,000 479,364 490,328 440,784 -1.60%
PBT 66,341 92,804 87,396 90,584 104,176 110,977 102,904 -25.27%
Tax -21,492 -22,982 -22,720 -25,100 -26,947 -28,364 -25,320 -10.30%
NP 44,849 69,821 64,676 65,484 77,229 82,613 77,584 -30.49%
-
NP to SH 46,333 70,756 65,582 66,476 81,599 83,436 78,386 -29.45%
-
Tax Rate 32.40% 24.76% 26.00% 27.71% 25.87% 25.56% 24.61% -
Total Cost 385,323 382,860 374,306 340,516 402,135 407,714 363,200 4.00%
-
Net Worth 567,514 575,901 567,514 553,536 564,700 545,242 539,532 3.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,956 18,637 27,956 - 45,567 23,487 35,223 -14.21%
Div Payout % 60.34% 26.34% 42.63% - 55.84% 28.15% 44.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 567,514 575,901 567,514 553,536 564,700 545,242 539,532 3.41%
NOSH 280,000 280,000 280,000 280,000 279,554 279,611 279,550 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.43% 15.42% 14.73% 16.13% 16.11% 16.85% 17.60% -
ROE 8.16% 12.29% 11.56% 12.01% 14.45% 15.30% 14.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.87 161.92 157.02 145.23 171.47 175.36 157.68 -1.61%
EPS 16.57 25.31 23.46 23.80 29.19 29.84 28.04 -29.46%
DPS 10.00 6.67 10.00 0.00 16.30 8.40 12.60 -14.21%
NAPS 2.03 2.06 2.03 1.98 2.02 1.95 1.93 3.40%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.63 161.67 156.78 145.00 171.20 175.12 157.42 -1.60%
EPS 16.55 25.27 23.42 23.74 29.14 29.80 27.99 -29.44%
DPS 9.98 6.66 9.98 0.00 16.27 8.39 12.58 -14.24%
NAPS 2.0268 2.0568 2.0268 1.9769 2.0168 1.9473 1.9269 3.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.70 2.68 2.73 3.05 2.30 2.24 2.41 -
P/RPS 1.75 1.66 1.74 2.10 1.34 1.28 1.53 9.32%
P/EPS 16.29 10.59 11.64 12.83 7.88 7.51 8.59 52.91%
EY 6.14 9.44 8.59 7.80 12.69 13.32 11.63 -34.55%
DY 3.70 2.49 3.66 0.00 7.09 3.75 5.23 -20.52%
P/NAPS 1.33 1.30 1.34 1.54 1.14 1.15 1.25 4.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 -
Price 2.63 2.59 2.98 2.58 2.92 2.25 2.24 -
P/RPS 1.71 1.60 1.90 1.78 1.70 1.28 1.42 13.12%
P/EPS 15.87 10.23 12.70 10.85 10.00 7.54 7.99 57.68%
EY 6.30 9.77 7.87 9.22 10.00 13.26 12.52 -36.60%
DY 3.80 2.57 3.36 0.00 5.58 3.73 5.63 -22.96%
P/NAPS 1.30 1.26 1.47 1.30 1.45 1.15 1.16 7.85%

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