[SWKPLNT] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.69%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 73,968 90,661 120,020 117,991 101,500 111,618 147,354 -36.81%
PBT 6,009 -3,262 25,905 21,052 22,646 20,943 31,781 -67.02%
Tax 1,150 -4,255 -5,877 -5,085 -6,275 -5,674 -8,613 -
NP 7,159 -7,517 20,028 15,967 16,371 15,269 23,168 -54.26%
-
NP to SH 7,461 -6,734 20,276 16,172 16,619 19,022 23,384 -53.27%
-
Tax Rate -19.14% - 22.69% 24.15% 27.71% 27.09% 27.10% -
Total Cost 66,809 98,178 99,992 102,024 85,129 96,349 124,186 -33.82%
-
Net Worth 561,923 567,514 575,901 567,514 553,536 564,337 545,440 2.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 13,978 - 13,978 - 27,937 - -
Div Payout % - 0.00% - 86.43% - 146.87% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 561,923 567,514 575,901 567,514 553,536 564,337 545,440 2.00%
NOSH 280,000 280,000 280,000 280,000 280,000 279,375 279,712 0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.68% -8.29% 16.69% 13.53% 16.13% 13.68% 15.72% -
ROE 1.33% -1.19% 3.52% 2.85% 3.00% 3.37% 4.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.46 32.43 42.93 42.21 36.31 39.95 52.68 -36.78%
EPS 2.67 -2.41 7.25 5.78 5.95 6.80 8.36 -53.24%
DPS 0.00 5.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 2.01 2.03 2.06 2.03 1.98 2.02 1.95 2.03%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.42 32.38 42.86 42.14 36.25 39.86 52.63 -36.81%
EPS 2.66 -2.41 7.24 5.78 5.94 6.79 8.35 -53.32%
DPS 0.00 4.99 0.00 4.99 0.00 9.98 0.00 -
NAPS 2.0069 2.0268 2.0568 2.0268 1.9769 2.0155 1.948 2.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.59 2.70 2.68 2.73 3.05 2.30 2.24 -
P/RPS 9.79 8.33 6.24 6.47 8.40 5.76 4.25 74.33%
P/EPS 97.05 -112.09 36.95 47.19 51.31 33.78 26.79 135.69%
EY 1.03 -0.89 2.71 2.12 1.95 2.96 3.73 -57.56%
DY 0.00 1.85 0.00 1.83 0.00 4.35 0.00 -
P/NAPS 1.29 1.33 1.30 1.34 1.54 1.14 1.15 7.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 25/11/11 -
Price 2.70 2.63 2.59 2.98 2.58 2.92 2.25 -
P/RPS 10.20 8.11 6.03 7.06 7.11 7.31 4.27 78.60%
P/EPS 101.17 -109.19 35.71 51.52 43.40 42.89 26.91 141.58%
EY 0.99 -0.92 2.80 1.94 2.30 2.33 3.72 -58.59%
DY 0.00 1.90 0.00 1.68 0.00 3.42 0.00 -
P/NAPS 1.34 1.30 1.26 1.47 1.30 1.45 1.15 10.72%

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