[SWKPLNT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1089.91%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 94,576 104,005 113,049 104,051 70,984 73,968 90,661 2.86%
PBT 16,981 21,863 15,997 20,408 2,150 6,009 -3,262 -
Tax -3,895 -4,718 -3,966 -4,900 -1,098 1,150 -4,255 -5.73%
NP 13,086 17,145 12,031 15,508 1,052 7,159 -7,517 -
-
NP to SH 13,342 17,410 15,094 15,802 1,328 7,461 -6,734 -
-
Tax Rate 22.94% 21.58% 24.79% 24.01% 51.07% -19.14% - -
Total Cost 81,490 86,860 101,018 88,543 69,932 66,809 98,178 -11.70%
-
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,773 - 11,182 11,182 - - 13,978 12.95%
Div Payout % 125.72% - 74.09% 70.77% - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 603,858 589,880 581,493 578,697 561,923 561,923 567,514 4.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.84% 16.48% 10.64% 14.90% 1.48% 9.68% -8.29% -
ROE 2.21% 2.95% 2.60% 2.73% 0.24% 1.33% -1.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.83 37.20 40.44 37.22 25.39 26.46 32.43 2.86%
EPS 4.77 6.23 5.40 5.65 0.48 2.67 -2.41 -
DPS 6.00 0.00 4.00 4.00 0.00 0.00 5.00 12.96%
NAPS 2.16 2.11 2.08 2.07 2.01 2.01 2.03 4.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.78 37.14 40.37 37.16 25.35 26.42 32.38 2.87%
EPS 4.77 6.22 5.39 5.64 0.47 2.66 -2.41 -
DPS 5.99 0.00 3.99 3.99 0.00 0.00 4.99 12.98%
NAPS 2.1566 2.1067 2.0768 2.0668 2.0069 2.0069 2.0268 4.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.82 2.68 2.57 2.49 2.57 2.59 2.70 -
P/RPS 8.34 7.20 6.36 6.69 10.12 9.79 8.33 0.08%
P/EPS 59.09 43.03 47.60 44.05 541.02 97.05 -112.09 -
EY 1.69 2.32 2.10 2.27 0.18 1.03 -0.89 -
DY 2.13 0.00 1.56 1.61 0.00 0.00 1.85 9.87%
P/NAPS 1.31 1.27 1.24 1.20 1.28 1.29 1.33 -1.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 -
Price 2.56 2.61 2.59 2.55 2.50 2.70 2.63 -
P/RPS 7.57 7.02 6.40 6.85 9.85 10.20 8.11 -4.50%
P/EPS 53.64 41.91 47.97 45.11 526.29 101.17 -109.19 -
EY 1.86 2.39 2.08 2.22 0.19 0.99 -0.92 -
DY 2.34 0.00 1.54 1.57 0.00 0.00 1.90 14.94%
P/NAPS 1.19 1.24 1.25 1.23 1.24 1.34 1.30 -5.73%

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