[SWKPLNT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.45%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 355,524 340,831 305,908 294,450 322,255 295,525 262,840 22.32%
PBT 57,890 52,260 69,989 60,591 66,796 51,985 32,862 45.91%
Tax -18,946 -17,903 -16,604 -15,460 -15,536 -11,825 -5,917 117.39%
NP 38,944 34,357 53,385 45,131 51,260 40,160 26,945 27.86%
-
NP to SH 39,190 34,355 52,975 44,724 50,509 39,356 26,389 30.19%
-
Tax Rate 32.73% 34.26% 23.72% 25.52% 23.26% 22.75% 18.01% -
Total Cost 316,580 306,474 252,523 249,319 270,995 255,365 235,895 21.68%
-
Net Worth 517,345 510,823 506,392 508,555 497,644 502,996 481,886 4.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,000 21,000 26,546 26,546 23,750 23,750 19,579 4.78%
Div Payout % 53.59% 61.13% 50.11% 59.36% 47.02% 60.35% 74.20% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 517,345 510,823 506,392 508,555 497,644 502,996 481,886 4.85%
NOSH 279,646 280,672 279,774 279,425 279,575 279,442 280,166 -0.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.95% 10.08% 17.45% 15.33% 15.91% 13.59% 10.25% -
ROE 7.58% 6.73% 10.46% 8.79% 10.15% 7.82% 5.48% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 127.13 121.43 109.34 105.38 115.27 105.76 93.82 22.47%
EPS 14.01 12.24 18.93 16.01 18.07 14.08 9.42 30.32%
DPS 7.50 7.50 9.50 9.50 8.50 8.50 7.00 4.71%
NAPS 1.85 1.82 1.81 1.82 1.78 1.80 1.72 4.98%
Adjusted Per Share Value based on latest NOSH - 279,425
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 126.97 121.73 109.25 105.16 115.09 105.54 93.87 22.32%
EPS 14.00 12.27 18.92 15.97 18.04 14.06 9.42 30.26%
DPS 7.50 7.50 9.48 9.48 8.48 8.48 6.99 4.81%
NAPS 1.8477 1.8244 1.8085 1.8163 1.7773 1.7964 1.721 4.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.43 2.60 2.15 2.02 2.12 2.11 2.25 -
P/RPS 1.91 2.14 1.97 1.92 1.84 2.00 2.40 -14.13%
P/EPS 17.34 21.24 11.35 12.62 11.73 14.98 23.89 -19.25%
EY 5.77 4.71 8.81 7.92 8.52 6.67 4.19 23.80%
DY 3.09 2.88 4.42 4.70 4.01 4.03 3.11 -0.42%
P/NAPS 1.31 1.43 1.19 1.11 1.19 1.17 1.31 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 17/11/09 -
Price 2.25 2.37 2.38 2.16 2.00 2.23 2.12 -
P/RPS 1.77 1.95 2.18 2.05 1.74 2.11 2.26 -15.04%
P/EPS 16.06 19.36 12.57 13.50 11.07 15.83 22.51 -20.17%
EY 6.23 5.16 7.96 7.41 9.03 6.32 4.44 25.36%
DY 3.33 3.16 3.99 4.40 4.25 3.81 3.30 0.60%
P/NAPS 1.22 1.30 1.31 1.19 1.12 1.24 1.23 -0.54%

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