[SWKPLNT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -14.03%
YoY- 196.79%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 349,692 356,807 389,901 405,729 415,681 392,089 362,052 -2.29%
PBT 43,913 55,453 70,044 60,773 75,249 60,418 44,564 -0.97%
Tax -1,730 -4,480 -9,159 -11,093 -17,479 -14,682 -8,814 -66.32%
NP 42,183 50,973 60,885 49,680 57,770 45,736 35,750 11.69%
-
NP to SH 42,455 51,299 61,292 52,997 61,648 49,634 39,685 4.61%
-
Tax Rate 3.94% 8.08% 13.08% 18.25% 23.23% 24.30% 19.78% -
Total Cost 307,509 305,834 329,016 356,049 357,911 346,353 326,302 -3.88%
-
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,386 25,160 25,160 27,956 39,138 22,365 22,365 -48.09%
Div Payout % 19.75% 49.05% 41.05% 52.75% 63.49% 45.06% 56.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.06% 14.29% 15.62% 12.24% 13.90% 11.66% 9.87% -
ROE 6.84% 8.34% 9.97% 8.70% 10.21% 8.41% 6.82% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 125.08 127.63 139.47 145.13 148.69 140.25 129.51 -2.29%
EPS 15.19 18.35 21.92 18.96 22.05 17.75 14.20 4.60%
DPS 3.00 9.00 9.00 10.00 14.00 8.00 8.00 -48.09%
NAPS 2.22 2.20 2.20 2.18 2.16 2.11 2.08 4.45%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 124.89 127.43 139.25 144.90 148.46 140.03 129.30 -2.29%
EPS 15.16 18.32 21.89 18.93 22.02 17.73 14.17 4.61%
DPS 3.00 8.99 8.99 9.98 13.98 7.99 7.99 -48.04%
NAPS 2.2165 2.1966 2.1966 2.1766 2.1566 2.1067 2.0768 4.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.98 2.24 2.34 2.56 2.82 2.68 2.57 -
P/RPS 1.58 1.76 1.68 1.76 1.90 1.91 1.98 -14.00%
P/EPS 13.04 12.21 10.67 13.50 12.79 15.10 18.10 -19.68%
EY 7.67 8.19 9.37 7.41 7.82 6.62 5.52 24.59%
DY 1.52 4.02 3.85 3.91 4.96 2.99 3.11 -38.03%
P/NAPS 0.89 1.02 1.06 1.17 1.31 1.27 1.24 -19.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 1.79 2.20 2.28 2.47 2.56 2.61 2.59 -
P/RPS 1.43 1.72 1.63 1.70 1.72 1.86 2.00 -20.08%
P/EPS 11.79 11.99 10.40 13.03 11.61 14.70 18.25 -25.32%
EY 8.48 8.34 9.62 7.67 8.61 6.80 5.48 33.89%
DY 1.68 4.09 3.95 4.05 5.47 3.07 3.09 -33.46%
P/NAPS 0.81 1.00 1.04 1.13 1.19 1.24 1.25 -25.17%

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