[SWKPLNT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.45%
YoY- 100.75%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 417,652 355,524 340,831 305,908 294,450 322,255 295,525 26.01%
PBT 75,047 57,890 52,260 69,989 60,591 66,796 51,985 27.81%
Tax -22,922 -18,946 -17,903 -16,604 -15,460 -15,536 -11,825 55.65%
NP 52,125 38,944 34,357 53,385 45,131 51,260 40,160 19.04%
-
NP to SH 52,527 39,190 34,355 52,975 44,724 50,509 39,356 21.28%
-
Tax Rate 30.54% 32.73% 34.26% 23.72% 25.52% 23.26% 22.75% -
Total Cost 365,527 316,580 306,474 252,523 249,319 270,995 255,365 27.09%
-
Net Worth 539,396 517,345 510,823 506,392 508,555 497,644 502,996 4.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 27,430 21,000 21,000 26,546 26,546 23,750 23,750 10.10%
Div Payout % 52.22% 53.59% 61.13% 50.11% 59.36% 47.02% 60.35% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 539,396 517,345 510,823 506,392 508,555 497,644 502,996 4.78%
NOSH 279,480 279,646 280,672 279,774 279,425 279,575 279,442 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.48% 10.95% 10.08% 17.45% 15.33% 15.91% 13.59% -
ROE 9.74% 7.58% 6.73% 10.46% 8.79% 10.15% 7.82% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 149.44 127.13 121.43 109.34 105.38 115.27 105.76 26.00%
EPS 18.79 14.01 12.24 18.93 16.01 18.07 14.08 21.27%
DPS 9.80 7.50 7.50 9.50 9.50 8.50 8.50 9.98%
NAPS 1.93 1.85 1.82 1.81 1.82 1.78 1.80 4.77%
Adjusted Per Share Value based on latest NOSH - 279,774
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 149.16 126.97 121.73 109.25 105.16 115.09 105.54 26.01%
EPS 18.76 14.00 12.27 18.92 15.97 18.04 14.06 21.26%
DPS 9.80 7.50 7.50 9.48 9.48 8.48 8.48 10.15%
NAPS 1.9264 1.8477 1.8244 1.8085 1.8163 1.7773 1.7964 4.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.41 2.43 2.60 2.15 2.02 2.12 2.11 -
P/RPS 1.61 1.91 2.14 1.97 1.92 1.84 2.00 -13.49%
P/EPS 12.82 17.34 21.24 11.35 12.62 11.73 14.98 -9.88%
EY 7.80 5.77 4.71 8.81 7.92 8.52 6.67 11.02%
DY 4.07 3.09 2.88 4.42 4.70 4.01 4.03 0.66%
P/NAPS 1.25 1.31 1.43 1.19 1.11 1.19 1.17 4.52%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 24/02/10 -
Price 2.24 2.25 2.37 2.38 2.16 2.00 2.23 -
P/RPS 1.50 1.77 1.95 2.18 2.05 1.74 2.11 -20.39%
P/EPS 11.92 16.06 19.36 12.57 13.50 11.07 15.83 -17.27%
EY 8.39 6.23 5.16 7.96 7.41 9.03 6.32 20.85%
DY 4.38 3.33 3.16 3.99 4.40 4.25 3.81 9.76%
P/NAPS 1.16 1.22 1.30 1.31 1.19 1.12 1.24 -4.36%

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