[SWKPLNT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 72.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 214,232 137,055 51,919 244,009 164,716 92,056 32,937 247.25%
PBT 58,641 37,491 14,267 82,768 54,020 27,606 6,983 311.55%
Tax -14,227 -7,591 -1,302 -11,324 -13,145 -6,282 -1,261 400.82%
NP 44,414 29,900 12,965 71,444 40,875 21,324 5,722 290.56%
-
NP to SH 42,763 28,770 12,410 68,235 39,550 20,662 5,538 289.21%
-
Tax Rate 24.26% 20.25% 9.13% 13.68% 24.33% 22.76% 18.06% -
Total Cost 169,818 107,155 38,954 172,565 123,841 70,732 27,215 237.80%
-
Net Worth 473,277 481,365 479,031 447,613 284,002 347,067 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,603 - 20,169 17,566 - - - -
Div Payout % 45.84% - 162.53% 25.74% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 473,277 481,365 479,031 447,613 284,002 347,067 0 -
NOSH 280,045 279,863 280,135 260,240 175,310 135,045 249,459 7.99%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.73% 21.82% 24.97% 29.28% 24.82% 23.16% 17.37% -
ROE 9.04% 5.98% 2.59% 15.24% 13.93% 5.95% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 76.50 48.97 18.53 93.76 93.96 68.17 13.20 221.61%
EPS 15.27 10.28 4.43 26.22 22.56 15.30 2.22 260.41%
DPS 7.00 0.00 7.20 6.75 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.71 1.72 1.62 2.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 280,126
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 76.75 49.10 18.60 87.41 59.01 32.98 11.80 247.25%
EPS 15.32 10.31 4.45 24.44 14.17 7.40 1.98 289.74%
DPS 7.02 0.00 7.23 6.29 0.00 0.00 0.00 -
NAPS 1.6954 1.7244 1.7161 1.6035 1.0174 1.2433 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 2.88 3.66 3.48 3.16 3.12 0.00 0.00 -
P/RPS 3.76 7.47 18.78 3.37 3.32 0.00 0.00 -
P/EPS 18.86 35.60 78.56 12.05 13.83 0.00 0.00 -
EY 5.30 2.81 1.27 8.30 7.23 0.00 0.00 -
DY 2.43 0.00 2.07 2.14 0.00 0.00 0.00 -
P/NAPS 1.70 2.13 2.04 1.84 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 - -
Price 1.98 3.14 3.82 3.36 3.16 0.00 0.00 -
P/RPS 2.59 6.41 20.61 3.58 3.36 0.00 0.00 -
P/EPS 12.97 30.54 86.23 12.81 14.01 0.00 0.00 -
EY 7.71 3.27 1.16 7.80 7.14 0.00 0.00 -
DY 3.54 0.00 1.88 2.01 0.00 0.00 0.00 -
P/NAPS 1.17 1.83 2.23 1.95 1.95 0.00 0.00 -

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