[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -56.13%
YoY- 133.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 389,901 292,680 198,581 104,005 362,052 249,003 144,952 93.06%
PBT 70,044 44,776 38,844 21,863 44,564 28,567 8,159 317.62%
Tax -9,159 -7,127 -8,613 -4,718 -8,814 -4,848 52 -
NP 60,885 37,649 30,231 17,145 35,750 23,719 8,211 278.87%
-
NP to SH 61,292 37,903 30,752 17,410 39,685 24,591 8,789 263.72%
-
Tax Rate 13.08% 15.92% 22.17% 21.58% 19.78% 16.97% -0.64% -
Total Cost 329,016 255,031 168,350 86,860 326,302 225,284 136,741 79.27%
-
Net Worth 615,040 609,449 603,858 589,880 581,493 578,697 561,923 6.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 25,160 16,773 16,773 - 22,365 11,182 - -
Div Payout % 41.05% 44.25% 54.55% - 56.36% 45.47% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 615,040 609,449 603,858 589,880 581,493 578,697 561,923 6.18%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.62% 12.86% 15.22% 16.48% 9.87% 9.53% 5.66% -
ROE 9.97% 6.22% 5.09% 2.95% 6.82% 4.25% 1.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 139.47 104.69 71.03 37.20 129.51 89.07 51.85 93.06%
EPS 21.92 13.56 11.00 6.23 14.20 8.80 3.14 263.97%
DPS 9.00 6.00 6.00 0.00 8.00 4.00 0.00 -
NAPS 2.20 2.18 2.16 2.11 2.08 2.07 2.01 6.18%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 139.25 104.53 70.92 37.14 129.30 88.93 51.77 93.06%
EPS 21.89 13.54 10.98 6.22 14.17 8.78 3.14 263.64%
DPS 8.99 5.99 5.99 0.00 7.99 3.99 0.00 -
NAPS 2.1966 2.1766 2.1566 2.1067 2.0768 2.0668 2.0069 6.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.34 2.56 2.82 2.68 2.57 2.49 2.57 -
P/RPS 1.68 2.45 3.97 7.20 1.98 2.80 4.96 -51.31%
P/EPS 10.67 18.88 25.64 43.03 18.10 28.31 81.75 -74.17%
EY 9.37 5.30 3.90 2.32 5.52 3.53 1.22 287.82%
DY 3.85 2.34 2.13 0.00 3.11 1.61 0.00 -
P/NAPS 1.06 1.17 1.31 1.27 1.24 1.20 1.28 -11.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 -
Price 2.28 2.47 2.56 2.61 2.59 2.55 2.50 -
P/RPS 1.63 2.36 3.60 7.02 2.00 2.86 4.82 -51.36%
P/EPS 10.40 18.22 23.27 41.91 18.25 28.99 79.52 -74.13%
EY 9.62 5.49 4.30 2.39 5.48 3.45 1.26 286.30%
DY 3.95 2.43 2.34 0.00 3.09 1.57 0.00 -
P/NAPS 1.04 1.13 1.19 1.24 1.25 1.23 1.24 -11.03%

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