[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -81.81%
YoY- 124.09%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 262,232 214,232 137,055 51,919 244,009 164,716 92,056 100.31%
PBT 67,683 58,641 37,491 14,267 82,768 54,020 27,606 81.33%
Tax -14,055 -14,227 -7,591 -1,302 -11,324 -13,145 -6,282 70.64%
NP 53,628 44,414 29,900 12,965 71,444 40,875 21,324 84.41%
-
NP to SH 51,818 42,763 28,770 12,410 68,235 39,550 20,662 84.07%
-
Tax Rate 20.77% 24.26% 20.25% 9.13% 13.68% 24.33% 22.76% -
Total Cost 208,604 169,818 107,155 38,954 172,565 123,841 70,732 104.98%
-
Net Worth 481,391 473,277 481,365 479,031 447,613 284,002 347,067 24.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,786 19,603 - 20,169 17,566 - - -
Div Payout % 59.41% 45.84% - 162.53% 25.74% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 481,391 473,277 481,365 479,031 447,613 284,002 347,067 24.24%
NOSH 279,878 280,045 279,863 280,135 260,240 175,310 135,045 62.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.45% 20.73% 21.82% 24.97% 29.28% 24.82% 23.16% -
ROE 10.76% 9.04% 5.98% 2.59% 15.24% 13.93% 5.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.69 76.50 48.97 18.53 93.76 93.96 68.17 23.49%
EPS 18.52 15.27 10.28 4.43 26.22 22.56 15.30 13.51%
DPS 11.00 7.00 0.00 7.20 6.75 0.00 0.00 -
NAPS 1.72 1.69 1.72 1.71 1.72 1.62 2.57 -23.39%
Adjusted Per Share Value based on latest NOSH - 280,135
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.65 76.51 48.95 18.54 87.15 58.83 32.88 100.29%
EPS 18.51 15.27 10.28 4.43 24.37 14.13 7.38 84.08%
DPS 11.00 7.00 0.00 7.20 6.27 0.00 0.00 -
NAPS 1.7193 1.6903 1.7192 1.7108 1.5986 1.0143 1.2395 24.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 1.70 2.88 3.66 3.48 3.16 3.12 0.00 -
P/RPS 1.81 3.76 7.47 18.78 3.37 3.32 0.00 -
P/EPS 9.18 18.86 35.60 78.56 12.05 13.83 0.00 -
EY 10.89 5.30 2.81 1.27 8.30 7.23 0.00 -
DY 6.47 2.43 0.00 2.07 2.14 0.00 0.00 -
P/NAPS 0.99 1.70 2.13 2.04 1.84 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 -
Price 1.78 1.98 3.14 3.82 3.36 3.16 0.00 -
P/RPS 1.90 2.59 6.41 20.61 3.58 3.36 0.00 -
P/EPS 9.61 12.97 30.54 86.23 12.81 14.01 0.00 -
EY 10.40 7.71 3.27 1.16 7.80 7.14 0.00 -
DY 6.18 3.54 0.00 1.88 2.01 0.00 0.00 -
P/NAPS 1.03 1.17 1.83 2.23 1.95 1.95 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