[SWKPLNT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -56.74%
YoY- 124.09%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 48,000 77,177 84,958 51,919 79,293 72,660 59,119 -12.91%
PBT 9,042 21,150 23,224 14,267 28,748 26,414 20,624 -42.14%
Tax 172 -6,636 -6,289 -1,302 1,821 -6,863 -5,021 -
NP 9,214 14,514 16,935 12,965 30,569 19,551 15,603 -29.50%
-
NP to SH 9,055 13,993 16,361 12,410 28,685 18,888 15,125 -28.85%
-
Tax Rate -1.90% 31.38% 27.08% 9.13% -6.33% 25.98% 24.35% -
Total Cost 38,786 62,663 68,023 38,954 48,724 53,109 43,516 -7.35%
-
Net Worth 279,965 472,963 481,865 479,031 481,818 412,379 347,064 -13.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 11,198 19,590 - 20,169 18,908 - - -
Div Payout % 123.67% 140.00% - 162.53% 65.92% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 279,965 472,963 481,865 479,031 481,818 412,379 347,064 -13.28%
NOSH 279,965 279,860 280,154 280,135 280,126 254,555 135,044 62.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.20% 18.81% 19.93% 24.97% 38.55% 26.91% 26.39% -
ROE 3.23% 2.96% 3.40% 2.59% 5.95% 4.58% 4.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.14 27.58 30.33 18.53 28.31 28.54 43.78 -46.33%
EPS 3.24 5.00 5.84 4.43 10.24 7.42 11.20 -56.09%
DPS 4.00 7.00 0.00 7.20 6.75 0.00 0.00 -
NAPS 1.00 1.69 1.72 1.71 1.72 1.62 2.57 -46.54%
Adjusted Per Share Value based on latest NOSH - 280,135
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.20 27.65 30.43 18.60 28.41 26.03 21.18 -12.90%
EPS 3.24 5.01 5.86 4.45 10.28 6.77 5.42 -28.92%
DPS 4.01 7.02 0.00 7.23 6.77 0.00 0.00 -
NAPS 1.0029 1.6943 1.7262 1.7161 1.726 1.4773 1.2433 -13.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 1.70 2.88 3.66 3.48 3.16 3.12 0.00 -
P/RPS 9.92 10.44 12.07 18.78 11.16 10.93 0.00 -
P/EPS 52.56 57.60 62.67 78.56 30.86 42.05 0.00 -
EY 1.90 1.74 1.60 1.27 3.24 2.38 0.00 -
DY 2.35 2.43 0.00 2.07 2.14 0.00 0.00 -
P/NAPS 1.70 1.70 2.13 2.04 1.84 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 -
Price 1.78 1.98 3.14 3.82 3.36 3.16 0.00 -
P/RPS 10.38 7.18 10.35 20.61 11.87 11.07 0.00 -
P/EPS 55.03 39.60 53.77 86.23 32.81 42.59 0.00 -
EY 1.82 2.53 1.86 1.16 3.05 2.35 0.00 -
DY 2.25 3.54 0.00 1.88 2.01 0.00 0.00 -
P/NAPS 1.78 1.17 1.83 2.23 1.95 1.95 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