[SWKPLNT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.13%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 355,633 402,640 430,172 451,129 478,463 490,721 479,364 -18.06%
PBT 30,802 49,704 66,341 90,546 96,422 105,428 104,176 -55.65%
Tax -10,080 -14,067 -21,492 -22,911 -25,647 -28,223 -26,947 -48.11%
NP 20,722 35,637 44,849 67,635 70,775 77,205 77,229 -58.43%
-
NP to SH 22,331 37,175 46,333 72,089 75,197 81,607 81,599 -57.88%
-
Tax Rate 32.73% 28.30% 32.40% 25.30% 26.60% 26.77% 25.87% -
Total Cost 334,911 367,003 385,323 383,494 407,688 413,516 402,135 -11.49%
-
Net Worth 561,923 561,923 567,514 575,901 567,514 553,536 564,337 -0.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 13,978 27,956 27,956 41,915 41,915 45,544 45,544 -54.53%
Div Payout % 62.60% 75.20% 60.34% 58.14% 55.74% 55.81% 55.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 561,923 561,923 567,514 575,901 567,514 553,536 564,337 -0.28%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.83% 8.85% 10.43% 14.99% 14.79% 15.73% 16.11% -
ROE 3.97% 6.62% 8.16% 12.52% 13.25% 14.74% 14.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.21 144.02 153.87 161.37 171.15 175.53 171.58 -18.09%
EPS 7.99 13.30 16.57 25.79 26.90 29.19 29.21 -57.89%
DPS 5.00 10.00 10.00 15.00 15.00 16.30 16.30 -54.54%
NAPS 2.01 2.01 2.03 2.06 2.03 1.98 2.02 -0.33%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.01 143.80 153.63 161.12 170.88 175.26 171.20 -18.06%
EPS 7.98 13.28 16.55 25.75 26.86 29.15 29.14 -57.86%
DPS 4.99 9.98 9.98 14.97 14.97 16.27 16.27 -54.55%
NAPS 2.0069 2.0069 2.0268 2.0568 2.0268 1.9769 2.0155 -0.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.57 2.59 2.70 2.68 2.73 3.05 2.30 -
P/RPS 2.02 1.80 1.75 1.66 1.60 1.74 1.34 31.50%
P/EPS 32.17 19.48 16.29 10.39 10.15 10.45 7.87 155.87%
EY 3.11 5.13 6.14 9.62 9.85 9.57 12.70 -60.89%
DY 1.95 3.86 3.70 5.60 5.49 5.34 7.09 -57.74%
P/NAPS 1.28 1.29 1.33 1.30 1.34 1.54 1.14 8.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 25/05/12 20/02/12 -
Price 2.50 2.70 2.63 2.59 2.98 2.58 2.92 -
P/RPS 1.97 1.87 1.71 1.61 1.74 1.47 1.70 10.33%
P/EPS 31.30 20.30 15.87 10.04 11.08 8.84 10.00 114.12%
EY 3.20 4.92 6.30 9.96 9.03 11.31 10.00 -53.24%
DY 2.00 3.70 3.80 5.79 5.03 6.32 5.58 -49.57%
P/NAPS 1.24 1.34 1.30 1.26 1.47 1.30 1.45 -9.91%

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