[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

SPB QTRLY INTERIM REPORT- Q3. 30.09.2010.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	417,652	355,524	340,831	305,908	294,450	322,255	295,525	26.01%
YoY %	17.48%	4.31%	11.42%	3.89%	-8.63%	9.04%	-	-
Horiz. %	141.33%	120.30%	115.33%	103.51%	99.64%	109.04%	100.00%	-
PBT	75,047	57,890	52,260	69,989	60,591	66,796	51,985	27.81%
YoY %	29.64%	10.77%	-25.33%	15.51%	-9.29%	28.49%	-	-
Horiz. %	144.36%	111.36%	100.53%	134.63%	116.55%	128.49%	100.00%	-
Tax	-22,922	-18,946	-17,903	-16,604	-15,460	-15,536	-11,825	55.65%
YoY %	-20.99%	-5.83%	-7.82%	-7.40%	0.49%	-31.38%	-	-
Horiz. %	193.84%	160.22%	151.40%	140.41%	130.74%	131.38%	100.00%	-
NP	52,125	38,944	34,357	53,385	45,131	51,260	40,160	19.04%
YoY %	33.85%	13.35%	-35.64%	18.29%	-11.96%	27.64%	-	-
Horiz. %	129.79%	96.97%	85.55%	132.93%	112.38%	127.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,527	39,190	34,355	52,975	44,724	50,509	39,356	21.28%
YoY %	34.03%	14.07%	-35.15%	18.45%	-11.45%	28.34%	-	-
Horiz. %	133.47%	99.58%	87.29%	134.60%	113.64%	128.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.54%	32.73%	34.26%	23.72%	25.52%	23.26%	22.75%	-
YoY %	-6.69%	-4.47%	44.44%	-7.05%	9.72%	2.24%	-	-
Horiz. %	134.24%	143.87%	150.59%	104.26%	112.18%	102.24%	100.00%	-
Total Cost	365,527	316,580	306,474	252,523	249,319	270,995	255,365	27.09%
YoY %	15.46%	3.30%	21.36%	1.29%	-8.00%	6.12%	-	-
Horiz. %	143.14%	123.97%	120.01%	98.89%	97.63%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	539,396	517,345	510,823	506,392	508,555	497,644	502,996	4.78%
YoY %	4.26%	1.28%	0.88%	-0.43%	2.19%	-1.06%	-	-
Horiz. %	107.24%	102.85%	101.56%	100.68%	101.11%	98.94%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	27,430	21,000	21,000	26,546	26,546	23,750	23,750	10.10%
YoY %	30.62%	0.00%	-20.89%	0.00%	11.77%	0.00%	-	-
Horiz. %	115.49%	88.42%	88.42%	111.77%	111.77%	100.00%	100.00%	-
Div Payout %	52.22%	53.59%	61.13%	50.11%	59.36%	47.02%	60.35%	-
YoY %	-2.56%	-12.33%	21.99%	-15.58%	26.24%	-22.09%	-	-
Horiz. %	86.53%	88.80%	101.29%	83.03%	98.36%	77.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	539,396	517,345	510,823	506,392	508,555	497,644	502,996	4.78%
YoY %	4.26%	1.28%	0.88%	-0.43%	2.19%	-1.06%	-	-
Horiz. %	107.24%	102.85%	101.56%	100.68%	101.11%	98.94%	100.00%	-
NOSH	279,480	279,646	280,672	279,774	279,425	279,575	279,442	0.00%
YoY %	-0.06%	-0.37%	0.32%	0.12%	-0.05%	0.05%	-	-
Horiz. %	100.01%	100.07%	100.44%	100.12%	99.99%	100.05%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	12.48%	10.95%	10.08%	17.45%	15.33%	15.91%	13.59%	-
YoY %	13.97%	8.63%	-42.23%	13.83%	-3.65%	17.07%	-	-
Horiz. %	91.83%	80.57%	74.17%	128.40%	112.80%	117.07%	100.00%	-
ROE	9.74%	7.58%	6.73%	10.46%	8.79%	10.15%	7.82%	-
YoY %	28.50%	12.63%	-35.66%	19.00%	-13.40%	29.80%	-	-
Horiz. %	124.55%	96.93%	86.06%	133.76%	112.40%	129.80%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	149.44	127.13	121.43	109.34	105.38	115.27	105.76	26.00%
YoY %	17.55%	4.69%	11.06%	3.76%	-8.58%	8.99%	-	-
Horiz. %	141.30%	120.21%	114.82%	103.39%	99.64%	108.99%	100.00%	-
EPS	18.79	14.01	12.24	18.93	16.01	18.07	14.08	21.27%
YoY %	34.12%	14.46%	-35.34%	18.24%	-11.40%	28.34%	-	-
Horiz. %	133.45%	99.50%	86.93%	134.45%	113.71%	128.34%	100.00%	-
DPS	9.80	7.50	7.50	9.50	9.50	8.50	8.50	9.98%
YoY %	30.67%	0.00%	-21.05%	0.00%	11.76%	0.00%	-	-
Horiz. %	115.29%	88.24%	88.24%	111.76%	111.76%	100.00%	100.00%	-
NAPS	1.93	1.85	1.82	1.81	1.82	1.78	1.80	4.77%
YoY %	4.32%	1.65%	0.55%	-0.55%	2.25%	-1.11%	-	-
Horiz. %	107.22%	102.78%	101.11%	100.56%	101.11%	98.89%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 279,774
RPS	149.16	126.97	121.73	109.25	105.16	115.09	105.54	26.01%
YoY %	17.48%	4.30%	11.42%	3.89%	-8.63%	9.05%	-	-
Horiz. %	141.33%	120.31%	115.34%	103.52%	99.64%	109.05%	100.00%	-
EPS	18.76	14.00	12.27	18.92	15.97	18.04	14.06	21.26%
YoY %	34.00%	14.10%	-35.15%	18.47%	-11.47%	28.31%	-	-
Horiz. %	133.43%	99.57%	87.27%	134.57%	113.58%	128.31%	100.00%	-
DPS	9.80	7.50	7.50	9.48	9.48	8.48	8.48	10.15%
YoY %	30.67%	0.00%	-20.89%	0.00%	11.79%	0.00%	-	-
Horiz. %	115.57%	88.44%	88.44%	111.79%	111.79%	100.00%	100.00%	-
NAPS	1.9264	1.8477	1.8244	1.8085	1.8163	1.7773	1.7964	4.78%
YoY %	4.26%	1.28%	0.88%	-0.43%	2.19%	-1.06%	-	-
Horiz. %	107.24%	102.86%	101.56%	100.67%	101.11%	98.94%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-15.71%	-10.75%	8.63%	2.60%	4.35%	-8.00%	-	-
Horiz. %	80.50%	95.50%	107.00%	98.50%	96.00%	92.00%	100.00%	-
P/EPS	12.82	17.34	21.24	11.35	12.62	11.73	14.98	-9.88%
YoY %	-26.07%	-18.36%	87.14%	-10.06%	7.59%	-21.70%	-	-
Horiz. %	85.58%	115.75%	141.79%	75.77%	84.25%	78.30%	100.00%	-
EY	7.80	5.77	4.71	8.81	7.92	8.52	6.67	11.02%
YoY %	35.18%	22.51%	-46.54%	11.24%	-7.04%	27.74%	-	-
Horiz. %	116.94%	86.51%	70.61%	132.08%	118.74%	127.74%	100.00%	-
DY	4.07	3.09	2.88	4.42	4.70	4.01	4.03	0.66%
YoY %	31.72%	7.29%	-34.84%	-5.96%	17.21%	-0.50%	-	-
Horiz. %	100.99%	76.67%	71.46%	109.68%	116.63%	99.50%	100.00%	-
P/NAPS	1.25	1.31	1.43	1.19	1.11	1.19	1.17	4.52%
YoY %	-4.58%	-8.39%	20.17%	7.21%	-6.72%	1.71%	-	-
Horiz. %	106.84%	111.97%	122.22%	101.71%	94.87%	101.71%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-15.25%	-9.23%	-10.55%	6.34%	17.82%	-17.54%	-	-
Horiz. %	71.09%	83.89%	92.42%	103.32%	97.16%	82.46%	100.00%	-
P/EPS	11.92	16.06	19.36	12.57	13.50	11.07	15.83	-17.27%
YoY %	-25.78%	-17.05%	54.02%	-6.89%	21.95%	-30.07%	-	-
Horiz. %	75.30%	101.45%	122.30%	79.41%	85.28%	69.93%	100.00%	-
EY	8.39	6.23	5.16	7.96	7.41	9.03	6.32	20.85%
YoY %	34.67%	20.74%	-35.18%	7.42%	-17.94%	42.88%	-	-
Horiz. %	132.75%	98.58%	81.65%	125.95%	117.25%	142.88%	100.00%	-
DY	4.38	3.33	3.16	3.99	4.40	4.25	3.81	9.76%
YoY %	31.53%	5.38%	-20.80%	-9.32%	3.53%	11.55%	-	-
Horiz. %	114.96%	87.40%	82.94%	104.72%	115.49%	111.55%	100.00%	-
P/NAPS	1.16	1.22	1.30	1.31	1.19	1.12	1.24	-4.36%
YoY %	-4.92%	-6.15%	-0.76%	10.08%	6.25%	-9.68%	-	-
Horiz. %	93.55%	98.39%	104.84%	105.65%	95.97%	90.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos