[SWKPLNT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -12.69%
YoY- -43.22%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 249,003 144,952 73,968 430,172 339,511 219,491 101,500 81.79%
PBT 28,567 8,159 6,009 66,341 69,603 43,698 22,646 16.73%
Tax -4,848 52 1,150 -21,492 -17,237 -11,360 -6,275 -15.78%
NP 23,719 8,211 7,159 44,849 52,366 32,338 16,371 28.01%
-
NP to SH 24,591 8,789 7,461 46,333 53,067 32,791 16,619 29.82%
-
Tax Rate 16.97% -0.64% -19.14% 32.40% 24.76% 26.00% 27.71% -
Total Cost 225,284 136,741 66,809 385,323 287,145 187,153 85,129 91.21%
-
Net Worth 578,697 561,923 561,923 567,514 575,901 567,514 553,536 3.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,182 - - 27,956 13,978 13,978 - -
Div Payout % 45.47% - - 60.34% 26.34% 42.63% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 578,697 561,923 561,923 567,514 575,901 567,514 553,536 3.00%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.53% 5.66% 9.68% 10.43% 15.42% 14.73% 16.13% -
ROE 4.25% 1.56% 1.33% 8.16% 9.21% 5.78% 3.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.07 51.85 26.46 153.87 121.44 78.51 36.31 81.78%
EPS 8.80 3.14 2.67 16.57 18.98 11.73 5.95 29.77%
DPS 4.00 0.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.07 2.01 2.01 2.03 2.06 2.03 1.98 3.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.93 51.77 26.42 153.63 121.25 78.39 36.25 81.79%
EPS 8.78 3.14 2.66 16.55 18.95 11.71 5.94 29.72%
DPS 3.99 0.00 0.00 9.98 4.99 4.99 0.00 -
NAPS 2.0668 2.0069 2.0069 2.0268 2.0568 2.0268 1.9769 3.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.49 2.57 2.59 2.70 2.68 2.73 3.05 -
P/RPS 2.80 4.96 9.79 1.75 2.21 3.48 8.40 -51.89%
P/EPS 28.31 81.75 97.05 16.29 14.12 23.27 51.31 -32.70%
EY 3.53 1.22 1.03 6.14 7.08 4.30 1.95 48.48%
DY 1.61 0.00 0.00 3.70 1.87 1.83 0.00 -
P/NAPS 1.20 1.28 1.29 1.33 1.30 1.34 1.54 -15.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 -
Price 2.55 2.50 2.70 2.63 2.59 2.98 2.58 -
P/RPS 2.86 4.82 10.20 1.71 2.13 3.80 7.11 -45.47%
P/EPS 28.99 79.52 101.17 15.87 13.64 25.41 43.40 -23.56%
EY 3.45 1.26 0.99 6.30 7.33 3.94 2.30 31.00%
DY 1.57 0.00 0.00 3.80 1.93 1.68 0.00 -
P/NAPS 1.23 1.24 1.34 1.30 1.26 1.47 1.30 -3.61%

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