[SWKPLNT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.03%
YoY- 17.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 490,721 479,364 483,354 417,652 355,524 340,831 305,908 36.99%
PBT 105,428 104,176 93,669 75,047 57,890 52,260 69,989 31.37%
Tax -28,223 -26,947 -28,308 -22,922 -18,946 -17,903 -16,604 42.38%
NP 77,205 77,229 65,361 52,125 38,944 34,357 53,385 27.85%
-
NP to SH 81,607 81,599 65,979 52,527 39,190 34,355 52,975 33.34%
-
Tax Rate 26.77% 25.87% 30.22% 30.54% 32.73% 34.26% 23.72% -
Total Cost 413,516 402,135 417,993 365,527 316,580 306,474 252,523 38.88%
-
Net Worth 553,536 564,337 545,440 539,396 517,345 510,823 506,392 6.10%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 45,544 45,544 27,430 27,430 21,000 21,000 26,546 43.26%
Div Payout % 55.81% 55.82% 41.58% 52.22% 53.59% 61.13% 50.11% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 553,536 564,337 545,440 539,396 517,345 510,823 506,392 6.10%
NOSH 280,000 280,000 279,712 279,480 279,646 280,672 279,774 0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.73% 16.11% 13.52% 12.48% 10.95% 10.08% 17.45% -
ROE 14.74% 14.46% 12.10% 9.74% 7.58% 6.73% 10.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 175.53 171.58 172.80 149.44 127.13 121.43 109.34 37.06%
EPS 29.19 29.21 23.59 18.79 14.01 12.24 18.93 33.43%
DPS 16.30 16.30 9.80 9.80 7.50 7.50 9.50 43.27%
NAPS 1.98 2.02 1.95 1.93 1.85 1.82 1.81 6.16%
Adjusted Per Share Value based on latest NOSH - 279,480
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 175.79 171.72 173.15 149.62 127.36 122.10 109.59 36.99%
EPS 29.23 29.23 23.64 18.82 14.04 12.31 18.98 33.32%
DPS 16.32 16.32 9.83 9.83 7.52 7.52 9.51 43.29%
NAPS 1.983 2.0217 1.954 1.9323 1.8533 1.8299 1.8141 6.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.05 2.30 2.24 2.41 2.43 2.60 2.15 -
P/RPS 1.74 1.34 1.30 1.61 1.91 2.14 1.97 -7.93%
P/EPS 10.45 7.87 9.50 12.82 17.34 21.24 11.35 -5.35%
EY 9.57 12.70 10.53 7.80 5.77 4.71 8.81 5.66%
DY 5.34 7.09 4.38 4.07 3.09 2.88 4.42 13.42%
P/NAPS 1.54 1.14 1.15 1.25 1.31 1.43 1.19 18.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 -
Price 2.58 2.92 2.25 2.24 2.25 2.37 2.38 -
P/RPS 1.47 1.70 1.30 1.50 1.77 1.95 2.18 -23.08%
P/EPS 8.84 10.00 9.54 11.92 16.06 19.36 12.57 -20.90%
EY 11.31 10.00 10.48 8.39 6.23 5.16 7.96 26.35%
DY 6.32 5.58 4.36 4.38 3.33 3.16 3.99 35.84%
P/NAPS 1.30 1.45 1.15 1.16 1.22 1.30 1.31 -0.50%

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