[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.59%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 362,052 332,004 289,904 295,872 430,172 452,681 438,982 -12.02%
PBT 44,564 38,089 16,318 24,036 66,341 92,804 87,396 -36.09%
Tax -8,814 -6,464 104 4,600 -21,492 -22,982 -22,720 -46.71%
NP 35,750 31,625 16,422 28,636 44,849 69,821 64,676 -32.57%
-
NP to SH 39,685 32,788 17,578 29,844 46,333 70,756 65,582 -28.39%
-
Tax Rate 19.78% 16.97% -0.64% -19.14% 32.40% 24.76% 26.00% -
Total Cost 326,302 300,378 273,482 267,236 385,323 382,860 374,306 -8.72%
-
Net Worth 581,493 578,697 561,923 561,923 567,514 575,901 567,514 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 22,365 14,910 - - 27,956 18,637 27,956 -13.78%
Div Payout % 56.36% 45.47% - - 60.34% 26.34% 42.63% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 581,493 578,697 561,923 561,923 567,514 575,901 567,514 1.63%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.87% 9.53% 5.66% 9.68% 10.43% 15.42% 14.73% -
ROE 6.82% 5.67% 3.13% 5.31% 8.16% 12.29% 11.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.51 118.76 103.70 105.83 153.87 161.92 157.02 -12.01%
EPS 14.20 11.73 6.28 10.68 16.57 25.31 23.46 -28.37%
DPS 8.00 5.33 0.00 0.00 10.00 6.67 10.00 -13.78%
NAPS 2.08 2.07 2.01 2.01 2.03 2.06 2.03 1.63%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.30 118.57 103.54 105.67 153.63 161.67 156.78 -12.02%
EPS 14.17 11.71 6.28 10.66 16.55 25.27 23.42 -28.39%
DPS 7.99 5.33 0.00 0.00 9.98 6.66 9.98 -13.74%
NAPS 2.0768 2.0668 2.0069 2.0069 2.0268 2.0568 2.0268 1.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.57 2.49 2.57 2.59 2.70 2.68 2.73 -
P/RPS 1.98 2.10 2.48 2.45 1.75 1.66 1.74 8.97%
P/EPS 18.10 21.23 40.87 24.26 16.29 10.59 11.64 34.11%
EY 5.52 4.71 2.45 4.12 6.14 9.44 8.59 -25.47%
DY 3.11 2.14 0.00 0.00 3.70 2.49 3.66 -10.26%
P/NAPS 1.24 1.20 1.28 1.29 1.33 1.30 1.34 -5.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 -
Price 2.59 2.55 2.50 2.70 2.63 2.59 2.98 -
P/RPS 2.00 2.15 2.41 2.55 1.71 1.60 1.90 3.46%
P/EPS 18.25 21.74 39.76 25.29 15.87 10.23 12.70 27.25%
EY 5.48 4.60 2.52 3.95 6.30 9.77 7.87 -21.38%
DY 3.09 2.09 0.00 0.00 3.80 2.57 3.36 -5.41%
P/NAPS 1.25 1.23 1.24 1.34 1.30 1.26 1.47 -10.21%

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