[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.74%
YoY- -59.46%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 143,571 75,450 295,525 214,840 144,646 48,720 262,232 -33.14%
PBT 28,665 15,764 51,985 23,820 20,059 953 67,683 -43.69%
Tax -7,641 -3,956 -11,825 -6,089 -4,006 -245 -14,055 -33.46%
NP 21,024 11,808 40,160 17,731 16,053 708 53,628 -46.52%
-
NP to SH 21,021 11,776 39,356 17,334 15,653 623 51,818 -45.29%
-
Tax Rate 26.66% 25.10% 22.75% 25.56% 19.97% 25.71% 20.77% -
Total Cost 122,547 63,642 255,365 197,109 128,593 48,012 208,604 -29.92%
-
Net Worth 508,708 497,644 503,105 480,878 486,361 478,577 481,391 3.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 11,180 - 23,757 8,387 8,385 - 30,786 -49.19%
Div Payout % 53.19% - 60.37% 48.39% 53.57% - 59.41% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 508,708 497,644 503,105 480,878 486,361 478,577 481,391 3.75%
NOSH 279,509 279,575 279,503 279,580 279,517 283,181 279,878 -0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.64% 15.65% 13.59% 8.25% 11.10% 1.45% 20.45% -
ROE 4.13% 2.37% 7.82% 3.60% 3.22% 0.13% 10.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.37 26.99 105.73 76.84 51.75 17.20 93.69 -33.08%
EPS 7.52 4.21 14.08 6.20 5.60 0.22 18.52 -45.25%
DPS 4.00 0.00 8.50 3.00 3.00 0.00 11.00 -49.14%
NAPS 1.82 1.78 1.80 1.72 1.74 1.69 1.72 3.85%
Adjusted Per Share Value based on latest NOSH - 280,166
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.28 26.95 105.54 76.73 51.66 17.40 93.65 -33.14%
EPS 7.51 4.21 14.06 6.19 5.59 0.22 18.51 -45.28%
DPS 3.99 0.00 8.48 3.00 2.99 0.00 11.00 -49.23%
NAPS 1.8168 1.7773 1.7968 1.7174 1.737 1.7092 1.7193 3.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.02 2.12 2.11 2.25 2.05 1.70 1.70 -
P/RPS 3.93 7.86 2.00 2.93 3.96 9.88 1.81 67.91%
P/EPS 26.86 50.33 14.99 36.29 36.61 772.73 9.18 104.97%
EY 3.72 1.99 6.67 2.76 2.73 0.13 10.89 -51.22%
DY 1.98 0.00 4.03 1.33 1.46 0.00 6.47 -54.68%
P/NAPS 1.11 1.19 1.17 1.31 1.18 1.01 0.99 7.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 26/05/09 25/02/09 -
Price 2.16 2.00 2.23 2.12 2.24 2.13 1.78 -
P/RPS 4.21 7.41 2.11 2.76 4.33 12.38 1.90 70.21%
P/EPS 28.72 47.48 15.84 34.19 40.00 968.18 9.61 107.89%
EY 3.48 2.11 6.31 2.92 2.50 0.10 10.40 -51.89%
DY 1.85 0.00 3.81 1.42 1.34 0.00 6.18 -55.34%
P/NAPS 1.19 1.12 1.24 1.23 1.29 1.26 1.03 10.13%

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