[SWKPLNT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -27.47%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 262,840 269,823 258,855 262,232 293,525 289,008 263,169 -0.08%
PBT 32,862 50,251 54,369 67,683 87,389 92,653 90,053 -48.90%
Tax -5,917 -10,470 -12,998 -14,055 -12,406 -12,633 -11,365 -35.25%
NP 26,945 39,781 41,371 53,628 74,983 80,020 78,688 -51.02%
-
NP to SH 26,389 38,701 40,032 51,818 71,448 76,343 75,107 -50.17%
-
Tax Rate 18.01% 20.84% 23.91% 20.77% 14.20% 13.63% 12.62% -
Total Cost 235,895 230,042 217,484 208,604 218,542 208,988 184,481 17.79%
-
Net Worth 481,886 486,100 478,577 279,965 472,963 481,865 479,031 0.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 19,579 39,169 30,788 30,788 38,498 18,908 18,908 2.34%
Div Payout % 74.20% 101.21% 76.91% 59.42% 53.88% 24.77% 25.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 481,886 486,100 478,577 279,965 472,963 481,865 479,031 0.39%
NOSH 280,166 279,368 283,181 279,965 279,860 280,154 280,135 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.25% 14.74% 15.98% 20.45% 25.55% 27.69% 29.90% -
ROE 5.48% 7.96% 8.36% 18.51% 15.11% 15.84% 15.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 93.82 96.58 91.41 93.67 104.88 103.16 93.94 -0.08%
EPS 9.42 13.85 14.14 18.51 25.53 27.25 26.81 -50.17%
DPS 7.00 14.00 11.00 11.00 13.75 6.75 6.75 2.45%
NAPS 1.72 1.74 1.69 1.00 1.69 1.72 1.71 0.38%
Adjusted Per Share Value based on latest NOSH - 279,965
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 93.87 96.37 92.45 93.65 104.83 103.22 93.99 -0.08%
EPS 9.42 13.82 14.30 18.51 25.52 27.27 26.82 -50.18%
DPS 6.99 13.99 11.00 11.00 13.75 6.75 6.75 2.35%
NAPS 1.721 1.7361 1.7092 0.9999 1.6892 1.7209 1.7108 0.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.25 2.05 1.70 1.70 2.88 3.66 3.48 -
P/RPS 2.40 2.12 1.86 1.81 2.75 3.55 3.70 -25.04%
P/EPS 23.89 14.80 12.03 9.18 11.28 13.43 12.98 50.12%
EY 4.19 6.76 8.32 10.89 8.86 7.45 7.70 -33.32%
DY 3.11 6.83 6.47 6.47 4.77 1.84 1.94 36.93%
P/NAPS 1.31 1.18 1.01 1.70 1.70 2.13 2.04 -25.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 -
Price 2.12 2.24 2.13 1.78 1.98 3.14 3.82 -
P/RPS 2.26 2.32 2.33 1.90 1.89 3.04 4.07 -32.41%
P/EPS 22.51 16.17 15.07 9.62 7.76 11.52 14.25 35.59%
EY 4.44 6.18 6.64 10.40 12.89 8.68 7.02 -26.29%
DY 3.30 6.25 5.16 6.18 6.94 2.15 1.77 51.42%
P/NAPS 1.23 1.29 1.26 1.78 1.17 1.83 2.23 -32.71%

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