[SWKPLNT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 51.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 77,177 84,958 51,919 79,293 72,660 59,119 32,937 76.14%
PBT 21,150 23,224 14,267 28,748 26,414 20,624 6,983 108.91%
Tax -6,636 -6,289 -1,302 1,821 -6,863 -5,021 -1,261 201.63%
NP 14,514 16,935 12,965 30,569 19,551 15,603 5,722 85.67%
-
NP to SH 13,993 16,361 12,410 28,685 18,888 15,125 5,538 85.19%
-
Tax Rate 31.38% 27.08% 9.13% -6.33% 25.98% 24.35% 18.06% -
Total Cost 62,663 68,023 38,954 48,724 53,109 43,516 27,215 74.10%
-
Net Worth 472,963 481,865 479,031 481,818 412,379 347,064 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,590 - 20,169 18,908 - - - -
Div Payout % 140.00% - 162.53% 65.92% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 472,963 481,865 479,031 481,818 412,379 347,064 0 -
NOSH 279,860 280,154 280,135 280,126 254,555 135,044 249,459 7.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.81% 19.93% 24.97% 38.55% 26.91% 26.39% 17.37% -
ROE 2.96% 3.40% 2.59% 5.95% 4.58% 4.36% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.58 30.33 18.53 28.31 28.54 43.78 13.20 63.21%
EPS 5.00 5.84 4.43 10.24 7.42 11.20 2.22 71.56%
DPS 7.00 0.00 7.20 6.75 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.71 1.72 1.62 2.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 280,126
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.65 30.43 18.60 28.41 26.03 21.18 11.80 76.14%
EPS 5.01 5.86 4.45 10.28 6.77 5.42 1.98 85.37%
DPS 7.02 0.00 7.23 6.77 0.00 0.00 0.00 -
NAPS 1.6943 1.7262 1.7161 1.726 1.4773 1.2433 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 2.88 3.66 3.48 3.16 3.12 0.00 0.00 -
P/RPS 10.44 12.07 18.78 11.16 10.93 0.00 0.00 -
P/EPS 57.60 62.67 78.56 30.86 42.05 0.00 0.00 -
EY 1.74 1.60 1.27 3.24 2.38 0.00 0.00 -
DY 2.43 0.00 2.07 2.14 0.00 0.00 0.00 -
P/NAPS 1.70 2.13 2.04 1.84 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 - -
Price 1.98 3.14 3.82 3.36 3.16 0.00 0.00 -
P/RPS 7.18 10.35 20.61 11.87 11.07 0.00 0.00 -
P/EPS 39.60 53.77 86.23 32.81 42.59 0.00 0.00 -
EY 2.53 1.86 1.16 3.05 2.35 0.00 0.00 -
DY 3.54 0.00 1.88 2.01 0.00 0.00 0.00 -
P/NAPS 1.17 1.83 2.23 1.95 1.95 0.00 0.00 -

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