[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 244,009 164,716 92,056 32,937 0 0 0 -
PBT 82,768 54,020 27,606 6,983 0 0 0 -
Tax -11,324 -13,145 -6,282 -1,261 0 0 0 -
NP 71,444 40,875 21,324 5,722 0 0 0 -
-
NP to SH 68,235 39,550 20,662 5,538 0 0 0 -
-
Tax Rate 13.68% 24.33% 22.76% 18.06% - - - -
Total Cost 172,565 123,841 70,732 27,215 0 0 0 -
-
Net Worth 447,613 284,002 347,067 0 0 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,566 - - - - - - -
Div Payout % 25.74% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 447,613 284,002 347,067 0 0 0 0 -
NOSH 260,240 175,310 135,045 249,459 0 0 0 -
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.28% 24.82% 23.16% 17.37% 0.00% 0.00% 0.00% -
ROE 15.24% 13.93% 5.95% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.76 93.96 68.17 13.20 0.00 0.00 0.00 -
EPS 26.22 22.56 15.30 2.22 0.00 0.00 0.00 -
DPS 6.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.62 2.57 0.00 2.52 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 249,459
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 87.15 58.83 32.88 11.76 0.00 0.00 0.00 -
EPS 24.37 14.13 7.38 1.98 0.00 0.00 0.00 -
DPS 6.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5986 1.0143 1.2395 0.00 2.52 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 - - - - - -
Price 3.16 3.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.37 3.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.05 13.83 0.00 0.00 0.00 0.00 0.00 -
EY 8.30 7.23 0.00 0.00 0.00 0.00 0.00 -
DY 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.93 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 23/08/07 - - - - -
Price 3.36 3.16 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.58 3.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.81 14.01 0.00 0.00 0.00 0.00 0.00 -
EY 7.80 7.14 0.00 0.00 0.00 0.00 0.00 -
DY 2.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.95 0.00 0.00 0.00 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