[SWKPLNT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 78.51%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 90,143 340,831 225,223 143,571 75,450 295,525 214,840 -43.98%
PBT 21,394 52,260 41,824 28,665 15,764 51,985 23,820 -6.91%
Tax -4,999 -17,903 -10,868 -7,641 -3,956 -11,825 -6,089 -12.33%
NP 16,395 34,357 30,956 21,024 11,808 40,160 17,731 -5.09%
-
NP to SH 16,611 34,355 30,953 21,021 11,776 39,356 17,334 -2.80%
-
Tax Rate 23.37% 34.26% 25.99% 26.66% 25.10% 22.75% 25.56% -
Total Cost 73,748 306,474 194,267 122,547 63,642 255,365 197,109 -48.10%
-
Net Worth 517,345 508,638 506,066 508,708 497,644 503,105 480,878 4.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 20,960 11,183 11,180 - 23,757 8,387 -
Div Payout % - 61.01% 36.13% 53.19% - 60.37% 48.39% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 517,345 508,638 506,066 508,708 497,644 503,105 480,878 4.99%
NOSH 279,646 279,471 279,594 279,509 279,575 279,503 279,580 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.19% 10.08% 13.74% 14.64% 15.65% 13.59% 8.25% -
ROE 3.21% 6.75% 6.12% 4.13% 2.37% 7.82% 3.60% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.23 121.96 80.55 51.37 26.99 105.73 76.84 -43.99%
EPS 5.94 12.29 11.07 7.52 4.21 14.08 6.20 -2.81%
DPS 0.00 7.50 4.00 4.00 0.00 8.50 3.00 -
NAPS 1.85 1.82 1.81 1.82 1.78 1.80 1.72 4.98%
Adjusted Per Share Value based on latest NOSH - 279,425
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.29 122.10 80.68 51.43 27.03 105.87 76.96 -43.98%
EPS 5.95 12.31 11.09 7.53 4.22 14.10 6.21 -2.81%
DPS 0.00 7.51 4.01 4.01 0.00 8.51 3.00 -
NAPS 1.8533 1.8221 1.8129 1.8224 1.7827 1.8023 1.7227 4.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.43 2.60 2.15 2.02 2.12 2.11 2.25 -
P/RPS 7.54 2.13 2.67 3.93 7.86 2.00 2.93 87.89%
P/EPS 40.91 21.15 19.42 26.86 50.33 14.99 36.29 8.32%
EY 2.44 4.73 5.15 3.72 1.99 6.67 2.76 -7.89%
DY 0.00 2.88 1.86 1.98 0.00 4.03 1.33 -
P/NAPS 1.31 1.43 1.19 1.11 1.19 1.17 1.31 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 -
Price 2.25 2.37 2.38 2.16 2.00 2.23 2.12 -
P/RPS 6.98 1.94 2.95 4.21 7.41 2.11 2.76 85.72%
P/EPS 37.88 19.28 21.50 28.72 47.48 15.84 34.19 7.07%
EY 2.64 5.19 4.65 3.48 2.11 6.31 2.92 -6.50%
DY 0.00 3.16 1.68 1.85 0.00 3.81 1.42 -
P/NAPS 1.22 1.30 1.31 1.19 1.12 1.24 1.23 -0.54%

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