[SWKPLNT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -35.15%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 483,354 417,652 355,524 340,831 305,908 294,450 322,255 30.99%
PBT 93,669 75,047 57,890 52,260 69,989 60,591 66,796 25.25%
Tax -28,308 -22,922 -18,946 -17,903 -16,604 -15,460 -15,536 49.12%
NP 65,361 52,125 38,944 34,357 53,385 45,131 51,260 17.56%
-
NP to SH 65,979 52,527 39,190 34,355 52,975 44,724 50,509 19.47%
-
Tax Rate 30.22% 30.54% 32.73% 34.26% 23.72% 25.52% 23.26% -
Total Cost 417,993 365,527 316,580 306,474 252,523 249,319 270,995 33.46%
-
Net Worth 545,440 539,396 517,345 510,823 506,392 508,555 497,644 6.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 27,430 27,430 21,000 21,000 26,546 26,546 23,750 10.07%
Div Payout % 41.58% 52.22% 53.59% 61.13% 50.11% 59.36% 47.02% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 545,440 539,396 517,345 510,823 506,392 508,555 497,644 6.29%
NOSH 279,712 279,480 279,646 280,672 279,774 279,425 279,575 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.52% 12.48% 10.95% 10.08% 17.45% 15.33% 15.91% -
ROE 12.10% 9.74% 7.58% 6.73% 10.46% 8.79% 10.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 172.80 149.44 127.13 121.43 109.34 105.38 115.27 30.95%
EPS 23.59 18.79 14.01 12.24 18.93 16.01 18.07 19.42%
DPS 9.80 9.80 7.50 7.50 9.50 9.50 8.50 9.94%
NAPS 1.95 1.93 1.85 1.82 1.81 1.82 1.78 6.26%
Adjusted Per Share Value based on latest NOSH - 280,672
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 173.15 149.62 127.36 122.10 109.59 105.48 115.44 30.99%
EPS 23.64 18.82 14.04 12.31 18.98 16.02 18.09 19.50%
DPS 9.83 9.83 7.52 7.52 9.51 9.51 8.51 10.08%
NAPS 1.954 1.9323 1.8533 1.8299 1.8141 1.8218 1.7827 6.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.24 2.41 2.43 2.60 2.15 2.02 2.12 -
P/RPS 1.30 1.61 1.91 2.14 1.97 1.92 1.84 -20.65%
P/EPS 9.50 12.82 17.34 21.24 11.35 12.62 11.73 -13.10%
EY 10.53 7.80 5.77 4.71 8.81 7.92 8.52 15.15%
DY 4.38 4.07 3.09 2.88 4.42 4.70 4.01 6.05%
P/NAPS 1.15 1.25 1.31 1.43 1.19 1.11 1.19 -2.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 25/05/10 -
Price 2.25 2.24 2.25 2.37 2.38 2.16 2.00 -
P/RPS 1.30 1.50 1.77 1.95 2.18 2.05 1.74 -17.64%
P/EPS 9.54 11.92 16.06 19.36 12.57 13.50 11.07 -9.43%
EY 10.48 8.39 6.23 5.16 7.96 7.41 9.03 10.42%
DY 4.36 4.38 3.33 3.16 3.99 4.40 4.25 1.71%
P/NAPS 1.15 1.16 1.22 1.30 1.31 1.19 1.12 1.77%

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