[SWKPLNT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 273.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 263,169 244,009 164,716 92,056 32,937 694.48%
PBT 90,053 82,769 54,021 27,607 6,983 1180.62%
Tax -11,365 -11,324 -13,145 -6,282 -1,261 795.87%
NP 78,688 71,445 40,876 21,325 5,722 1265.37%
-
NP to SH 75,107 68,236 39,551 20,663 5,538 1246.58%
-
Tax Rate 12.62% 13.68% 24.33% 22.76% 18.06% -
Total Cost 184,481 172,564 123,840 70,731 27,215 574.32%
-
Net Worth 479,031 481,818 412,379 270,089 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 18,908 18,908 - - - -
Div Payout % 25.18% 27.71% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 479,031 481,818 412,379 270,089 0 -
NOSH 280,135 280,126 254,555 135,044 249,459 12.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.90% 29.28% 24.82% 23.17% 17.37% -
ROE 15.68% 14.16% 9.59% 7.65% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 93.94 87.11 64.71 68.17 13.20 607.86%
EPS 26.81 24.36 15.54 15.30 2.22 1099.46%
DPS 6.75 6.75 0.00 0.00 0.00 -
NAPS 1.71 1.72 1.62 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,044
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 93.99 87.15 58.83 32.88 11.76 694.70%
EPS 26.82 24.37 14.13 7.38 1.98 1244.93%
DPS 6.75 6.75 0.00 0.00 0.00 -
NAPS 1.7108 1.7208 1.4728 0.9646 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/03/08 31/12/07 28/09/07 - - -
Price 3.48 3.16 3.12 0.00 0.00 -
P/RPS 3.70 3.63 4.82 0.00 0.00 -
P/EPS 12.98 12.97 20.08 0.00 0.00 -
EY 7.70 7.71 4.98 0.00 0.00 -
DY 1.94 2.14 0.00 0.00 0.00 -
P/NAPS 2.04 1.84 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/04/08 - - - - -
Price 3.82 0.00 0.00 0.00 0.00 -
P/RPS 4.07 0.00 0.00 0.00 0.00 -
P/EPS 14.25 0.00 0.00 0.00 0.00 -
EY 7.02 0.00 0.00 0.00 0.00 -
DY 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.00 0.00 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