[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.65%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 479,364 367,746 220,392 90,143 340,831 225,223 143,571 122.90%
PBT 104,176 83,233 51,452 21,394 52,260 41,824 28,665 135.82%
Tax -26,947 -21,273 -12,660 -4,999 -17,903 -10,868 -7,641 131.15%
NP 77,229 61,960 38,792 16,395 34,357 30,956 21,024 137.50%
-
NP to SH 81,599 62,577 39,193 16,611 34,355 30,953 21,021 146.38%
-
Tax Rate 25.87% 25.56% 24.61% 23.37% 34.26% 25.99% 26.66% -
Total Cost 402,135 305,786 181,600 73,748 306,474 194,267 122,547 120.34%
-
Net Worth 564,700 545,241 539,532 517,345 508,638 506,066 508,708 7.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 45,567 17,615 17,611 - 20,960 11,183 11,180 154.50%
Div Payout % 55.84% 28.15% 44.94% - 61.01% 36.13% 53.19% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 564,700 545,241 539,532 517,345 508,638 506,066 508,708 7.18%
NOSH 279,554 279,611 279,550 279,646 279,471 279,594 279,509 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.11% 16.85% 17.60% 18.19% 10.08% 13.74% 14.64% -
ROE 14.45% 11.48% 7.26% 3.21% 6.75% 6.12% 4.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.47 131.52 78.84 32.23 121.96 80.55 51.37 122.86%
EPS 29.19 22.38 14.02 5.94 12.29 11.07 7.52 146.37%
DPS 16.30 6.30 6.30 0.00 7.50 4.00 4.00 154.47%
NAPS 2.02 1.95 1.93 1.85 1.82 1.81 1.82 7.17%
Adjusted Per Share Value based on latest NOSH - 279,646
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.20 131.34 78.71 32.19 121.73 80.44 51.28 122.88%
EPS 29.14 22.35 14.00 5.93 12.27 11.05 7.51 146.31%
DPS 16.27 6.29 6.29 0.00 7.49 3.99 3.99 154.58%
NAPS 2.0168 1.9473 1.9269 1.8477 1.8166 1.8074 1.8168 7.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 2.24 2.41 2.43 2.60 2.15 2.02 -
P/RPS 1.34 1.70 3.06 7.54 2.13 2.67 3.93 -51.09%
P/EPS 7.88 10.01 17.19 40.91 21.15 19.42 26.86 -55.74%
EY 12.69 9.99 5.82 2.44 4.73 5.15 3.72 126.10%
DY 7.09 2.81 2.61 0.00 2.88 1.86 1.98 133.51%
P/NAPS 1.14 1.15 1.25 1.31 1.43 1.19 1.11 1.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 -
Price 2.92 2.25 2.24 2.25 2.37 2.38 2.16 -
P/RPS 1.70 1.71 2.84 6.98 1.94 2.95 4.21 -45.27%
P/EPS 10.00 10.05 15.98 37.88 19.28 21.50 28.72 -50.41%
EY 10.00 9.95 6.26 2.64 5.19 4.65 3.48 101.73%
DY 5.58 2.80 2.81 0.00 3.16 1.68 1.85 108.33%
P/NAPS 1.45 1.15 1.16 1.22 1.30 1.31 1.19 14.04%

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