[SWKPLNT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.55%
YoY- 135.44%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 117,991 101,500 111,618 147,354 130,249 90,143 115,608 1.37%
PBT 21,052 22,646 20,943 31,781 30,058 21,394 10,436 59.71%
Tax -5,085 -6,275 -5,674 -8,613 -7,661 -4,999 -7,035 -19.47%
NP 15,967 16,371 15,269 23,168 22,397 16,395 3,401 180.64%
-
NP to SH 16,172 16,619 19,022 23,384 22,582 16,611 3,402 182.98%
-
Tax Rate 24.15% 27.71% 27.09% 27.10% 25.49% 23.37% 67.41% -
Total Cost 102,024 85,129 96,349 124,186 107,852 73,748 112,207 -6.15%
-
Net Worth 567,514 553,536 564,337 545,440 539,396 517,345 510,823 7.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,978 - 27,937 - 17,607 - 9,823 26.53%
Div Payout % 86.43% - 146.87% - 77.97% - 288.76% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 567,514 553,536 564,337 545,440 539,396 517,345 510,823 7.27%
NOSH 280,000 280,000 279,375 279,712 279,480 279,646 280,672 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.53% 16.13% 13.68% 15.72% 17.20% 18.19% 2.94% -
ROE 2.85% 3.00% 3.37% 4.29% 4.19% 3.21% 0.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.21 36.31 39.95 52.68 46.60 32.23 41.19 1.64%
EPS 5.78 5.95 6.80 8.36 8.08 5.94 1.22 182.35%
DPS 5.00 0.00 10.00 0.00 6.30 0.00 3.50 26.87%
NAPS 2.03 1.98 2.02 1.95 1.93 1.85 1.82 7.55%
Adjusted Per Share Value based on latest NOSH - 279,712
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.14 36.25 39.86 52.63 46.52 32.19 41.29 1.36%
EPS 5.78 5.94 6.79 8.35 8.07 5.93 1.22 182.35%
DPS 4.99 0.00 9.98 0.00 6.29 0.00 3.51 26.46%
NAPS 2.0268 1.9769 2.0155 1.948 1.9264 1.8477 1.8244 7.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 3.05 2.30 2.24 2.41 2.43 2.60 -
P/RPS 6.47 8.40 5.76 4.25 5.17 7.54 6.31 1.68%
P/EPS 47.19 51.31 33.78 26.79 29.83 40.91 214.51 -63.59%
EY 2.12 1.95 2.96 3.73 3.35 2.44 0.47 173.24%
DY 1.83 0.00 4.35 0.00 2.61 0.00 1.35 22.50%
P/NAPS 1.34 1.54 1.14 1.15 1.25 1.31 1.43 -4.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 2.98 2.58 2.92 2.25 2.24 2.25 2.37 -
P/RPS 7.06 7.11 7.31 4.27 4.81 6.98 5.75 14.67%
P/EPS 51.52 43.40 42.89 26.91 27.72 37.88 195.53 -58.93%
EY 1.94 2.30 2.33 3.72 3.61 2.64 0.51 143.87%
DY 1.68 0.00 3.42 0.00 2.81 0.00 1.48 8.82%
P/NAPS 1.47 1.30 1.45 1.15 1.16 1.22 1.30 8.54%

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