[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 59.66%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 219,491 101,500 479,364 367,746 220,392 90,143 340,831 -25.44%
PBT 43,698 22,646 104,176 83,233 51,452 21,394 52,260 -11.25%
Tax -11,360 -6,275 -26,947 -21,273 -12,660 -4,999 -17,903 -26.17%
NP 32,338 16,371 77,229 61,960 38,792 16,395 34,357 -3.96%
-
NP to SH 32,791 16,619 81,599 62,577 39,193 16,611 34,355 -3.06%
-
Tax Rate 26.00% 27.71% 25.87% 25.56% 24.61% 23.37% 34.26% -
Total Cost 187,153 85,129 402,135 305,786 181,600 73,748 306,474 -28.04%
-
Net Worth 567,514 553,536 564,700 545,241 539,532 517,345 508,638 7.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,978 - 45,567 17,615 17,611 - 20,960 -23.68%
Div Payout % 42.63% - 55.84% 28.15% 44.94% - 61.01% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 567,514 553,536 564,700 545,241 539,532 517,345 508,638 7.58%
NOSH 280,000 280,000 279,554 279,611 279,550 279,646 279,471 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.73% 16.13% 16.11% 16.85% 17.60% 18.19% 10.08% -
ROE 5.78% 3.00% 14.45% 11.48% 7.26% 3.21% 6.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 78.51 36.31 171.47 131.52 78.84 32.23 121.96 -25.46%
EPS 11.73 5.95 29.19 22.38 14.02 5.94 12.29 -3.06%
DPS 5.00 0.00 16.30 6.30 6.30 0.00 7.50 -23.70%
NAPS 2.03 1.98 2.02 1.95 1.93 1.85 1.82 7.55%
Adjusted Per Share Value based on latest NOSH - 279,712
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 78.39 36.25 171.20 131.34 78.71 32.19 121.73 -25.44%
EPS 11.71 5.94 29.14 22.35 14.00 5.93 12.27 -3.06%
DPS 4.99 0.00 16.27 6.29 6.29 0.00 7.49 -23.73%
NAPS 2.0268 1.9769 2.0168 1.9473 1.9269 1.8477 1.8166 7.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 3.05 2.30 2.24 2.41 2.43 2.60 -
P/RPS 3.48 8.40 1.34 1.70 3.06 7.54 2.13 38.75%
P/EPS 23.27 51.31 7.88 10.01 17.19 40.91 21.15 6.58%
EY 4.30 1.95 12.69 9.99 5.82 2.44 4.73 -6.16%
DY 1.83 0.00 7.09 2.81 2.61 0.00 2.88 -26.10%
P/NAPS 1.34 1.54 1.14 1.15 1.25 1.31 1.43 -4.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 2.98 2.58 2.92 2.25 2.24 2.25 2.37 -
P/RPS 3.80 7.11 1.70 1.71 2.84 6.98 1.94 56.61%
P/EPS 25.41 43.40 10.00 10.05 15.98 37.88 19.28 20.22%
EY 3.94 2.30 10.00 9.95 6.26 2.64 5.19 -16.79%
DY 1.68 0.00 5.58 2.80 2.81 0.00 3.16 -34.39%
P/NAPS 1.47 1.30 1.45 1.15 1.16 1.22 1.30 8.54%

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