[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.64%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 144,646 48,720 262,232 214,232 137,055 51,919 244,009 -29.45%
PBT 20,059 953 67,683 58,641 37,491 14,267 82,768 -61.16%
Tax -4,006 -245 -14,055 -14,227 -7,591 -1,302 -11,324 -50.01%
NP 16,053 708 53,628 44,414 29,900 12,965 71,444 -63.07%
-
NP to SH 15,653 623 51,818 42,763 28,770 12,410 68,235 -62.55%
-
Tax Rate 19.97% 25.71% 20.77% 24.26% 20.25% 9.13% 13.68% -
Total Cost 128,593 48,012 208,604 169,818 107,155 38,954 172,565 -17.82%
-
Net Worth 486,361 478,577 481,391 473,277 481,365 479,031 447,613 5.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,385 - 30,786 19,603 - 20,169 17,566 -38.94%
Div Payout % 53.57% - 59.41% 45.84% - 162.53% 25.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 486,361 478,577 481,391 473,277 481,365 479,031 447,613 5.69%
NOSH 279,517 283,181 279,878 280,045 279,863 280,135 260,240 4.88%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.10% 1.45% 20.45% 20.73% 21.82% 24.97% 29.28% -
ROE 3.22% 0.13% 10.76% 9.04% 5.98% 2.59% 15.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.75 17.20 93.69 76.50 48.97 18.53 93.76 -32.73%
EPS 5.60 0.22 18.52 15.27 10.28 4.43 26.22 -64.30%
DPS 3.00 0.00 11.00 7.00 0.00 7.20 6.75 -41.79%
NAPS 1.74 1.69 1.72 1.69 1.72 1.71 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 279,860
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.82 17.45 93.94 76.75 49.10 18.60 87.41 -29.45%
EPS 5.61 0.22 18.56 15.32 10.31 4.45 24.44 -62.54%
DPS 3.00 0.00 11.03 7.02 0.00 7.23 6.29 -38.98%
NAPS 1.7423 1.7144 1.7245 1.6954 1.7244 1.7161 1.6035 5.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.05 1.70 1.70 2.88 3.66 3.48 3.16 -
P/RPS 3.96 9.88 1.81 3.76 7.47 18.78 3.37 11.36%
P/EPS 36.61 772.73 9.18 18.86 35.60 78.56 12.05 109.91%
EY 2.73 0.13 10.89 5.30 2.81 1.27 8.30 -52.38%
DY 1.46 0.00 6.47 2.43 0.00 2.07 2.14 -22.51%
P/NAPS 1.18 1.01 0.99 1.70 2.13 2.04 1.84 -25.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 -
Price 2.24 2.13 1.78 1.98 3.14 3.82 3.36 -
P/RPS 4.33 12.38 1.90 2.59 6.41 20.61 3.58 13.53%
P/EPS 40.00 968.18 9.61 12.97 30.54 86.23 12.81 113.78%
EY 2.50 0.10 10.40 7.71 3.27 1.16 7.80 -53.19%
DY 1.34 0.00 6.18 3.54 0.00 1.88 2.01 -23.70%
P/NAPS 1.29 1.26 1.03 1.17 1.83 2.23 1.95 -24.09%

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