[SWKPLNT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1210.05%
YoY- 143.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 81,652 68,121 75,450 80,685 70,194 95,926 48,720 41.04%
PBT 13,159 12,901 15,764 28,165 3,761 19,106 953 474.63%
Tax -3,227 -3,685 -3,956 -5,736 -2,083 -3,761 -245 456.85%
NP 9,932 9,216 11,808 22,429 1,678 15,345 708 480.72%
-
NP to SH 9,932 9,249 11,776 22,022 1,681 15,030 623 532.36%
-
Tax Rate 24.52% 28.56% 25.10% 20.37% 55.38% 19.68% 25.71% -
Total Cost 71,720 58,905 63,642 58,256 68,516 80,581 48,012 30.64%
-
Net Worth 506,392 508,555 497,644 502,996 481,886 486,100 478,577 3.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 11,177 - 15,369 - 8,381 - -
Div Payout % - 120.85% - 69.79% - 55.76% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,392 508,555 497,644 502,996 481,886 486,100 478,577 3.83%
NOSH 279,774 279,425 279,575 279,442 280,166 279,368 283,181 -0.80%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.16% 13.53% 15.65% 27.80% 2.39% 16.00% 1.45% -
ROE 1.96% 1.82% 2.37% 4.38% 0.35% 3.09% 0.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.18 24.38 26.99 28.87 25.05 34.34 17.20 42.19%
EPS 3.55 3.31 4.21 7.88 0.60 5.38 0.22 537.48%
DPS 0.00 4.00 0.00 5.50 0.00 3.00 0.00 -
NAPS 1.81 1.82 1.78 1.80 1.72 1.74 1.69 4.67%
Adjusted Per Share Value based on latest NOSH - 279,442
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.16 24.33 26.95 28.82 25.07 34.26 17.40 41.04%
EPS 3.55 3.30 4.21 7.87 0.60 5.37 0.22 537.48%
DPS 0.00 3.99 0.00 5.49 0.00 2.99 0.00 -
NAPS 1.8085 1.8163 1.7773 1.7964 1.721 1.7361 1.7092 3.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.15 2.02 2.12 2.11 2.25 2.05 1.70 -
P/RPS 7.37 8.29 7.86 7.31 8.98 5.97 9.88 -17.73%
P/EPS 60.56 61.03 50.33 26.77 375.00 38.10 772.73 -81.65%
EY 1.65 1.64 1.99 3.73 0.27 2.62 0.13 443.27%
DY 0.00 1.98 0.00 2.61 0.00 1.46 0.00 -
P/NAPS 1.19 1.11 1.19 1.17 1.31 1.18 1.01 11.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 26/08/09 26/05/09 -
Price 2.38 2.16 2.00 2.23 2.12 2.24 2.13 -
P/RPS 8.15 8.86 7.41 7.72 8.46 6.52 12.38 -24.30%
P/EPS 67.04 65.26 47.48 28.30 353.33 41.64 968.18 -83.11%
EY 1.49 1.53 2.11 3.53 0.28 2.40 0.10 504.51%
DY 0.00 1.85 0.00 2.47 0.00 1.34 0.00 -
P/NAPS 1.31 1.19 1.12 1.24 1.23 1.29 1.26 2.62%

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