[SWKPLNT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.12%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,685 70,194 95,926 48,720 48,000 77,177 84,958 -3.37%
PBT 28,165 3,761 19,106 953 9,042 21,150 23,224 13.68%
Tax -5,736 -2,083 -3,761 -245 172 -6,636 -6,289 -5.93%
NP 22,429 1,678 15,345 708 9,214 14,514 16,935 20.53%
-
NP to SH 22,022 1,681 15,030 623 9,055 13,993 16,361 21.84%
-
Tax Rate 20.37% 55.38% 19.68% 25.71% -1.90% 31.38% 27.08% -
Total Cost 58,256 68,516 80,581 48,012 38,786 62,663 68,023 -9.79%
-
Net Worth 502,996 481,886 486,100 478,577 279,965 472,963 481,865 2.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 15,369 - 8,381 - 11,198 19,590 - -
Div Payout % 69.79% - 55.76% - 123.67% 140.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 502,996 481,886 486,100 478,577 279,965 472,963 481,865 2.89%
NOSH 279,442 280,166 279,368 283,181 279,965 279,860 280,154 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.80% 2.39% 16.00% 1.45% 19.20% 18.81% 19.93% -
ROE 4.38% 0.35% 3.09% 0.13% 3.23% 2.96% 3.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.87 25.05 34.34 17.20 17.14 27.58 30.33 -3.22%
EPS 7.88 0.60 5.38 0.22 3.24 5.00 5.84 22.04%
DPS 5.50 0.00 3.00 0.00 4.00 7.00 0.00 -
NAPS 1.80 1.72 1.74 1.69 1.00 1.69 1.72 3.06%
Adjusted Per Share Value based on latest NOSH - 283,181
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.90 25.15 34.36 17.45 17.20 27.65 30.43 -3.37%
EPS 7.89 0.60 5.38 0.22 3.24 5.01 5.86 21.86%
DPS 5.51 0.00 3.00 0.00 4.01 7.02 0.00 -
NAPS 1.8019 1.7263 1.7414 1.7144 1.0029 1.6943 1.7262 2.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.11 2.25 2.05 1.70 1.70 2.88 3.66 -
P/RPS 7.31 8.98 5.97 9.88 9.92 10.44 12.07 -28.35%
P/EPS 26.77 375.00 38.10 772.73 52.56 57.60 62.67 -43.19%
EY 3.73 0.27 2.62 0.13 1.90 1.74 1.60 75.54%
DY 2.61 0.00 1.46 0.00 2.35 2.43 0.00 -
P/NAPS 1.17 1.31 1.18 1.01 1.70 1.70 2.13 -32.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 -
Price 2.23 2.12 2.24 2.13 1.78 1.98 3.14 -
P/RPS 7.72 8.46 6.52 12.38 10.38 7.18 10.35 -17.70%
P/EPS 28.30 353.33 41.64 968.18 55.03 39.60 53.77 -34.73%
EY 3.53 0.28 2.40 0.10 1.82 2.53 1.86 53.10%
DY 2.47 0.00 1.34 0.00 2.25 3.54 0.00 -
P/NAPS 1.24 1.23 1.29 1.26 1.78 1.17 1.83 -22.79%

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