[SWKPLNT] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 23.67%
YoY- 137.52%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 451,129 478,463 490,721 479,364 483,354 417,652 355,524 17.15%
PBT 90,546 96,422 105,428 104,176 93,669 75,047 57,890 34.63%
Tax -22,911 -25,647 -28,223 -26,947 -28,308 -22,922 -18,946 13.46%
NP 67,635 70,775 77,205 77,229 65,361 52,125 38,944 44.33%
-
NP to SH 72,089 75,197 81,607 81,599 65,979 52,527 39,190 49.96%
-
Tax Rate 25.30% 26.60% 26.77% 25.87% 30.22% 30.54% 32.73% -
Total Cost 383,494 407,688 413,516 402,135 417,993 365,527 316,580 13.59%
-
Net Worth 575,901 567,514 553,536 564,337 545,440 539,396 517,345 7.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 41,915 41,915 45,544 45,544 27,430 27,430 21,000 58.32%
Div Payout % 58.14% 55.74% 55.81% 55.82% 41.58% 52.22% 53.59% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 575,901 567,514 553,536 564,337 545,440 539,396 517,345 7.38%
NOSH 280,000 280,000 280,000 280,000 279,712 279,480 279,646 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.99% 14.79% 15.73% 16.11% 13.52% 12.48% 10.95% -
ROE 12.52% 13.25% 14.74% 14.46% 12.10% 9.74% 7.58% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 161.37 171.15 175.53 171.58 172.80 149.44 127.13 17.18%
EPS 25.79 26.90 29.19 29.21 23.59 18.79 14.01 50.03%
DPS 15.00 15.00 16.30 16.30 9.80 9.80 7.50 58.53%
NAPS 2.06 2.03 1.98 2.02 1.95 1.93 1.85 7.41%
Adjusted Per Share Value based on latest NOSH - 279,375
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 161.61 171.40 175.79 171.72 173.15 149.62 127.36 17.15%
EPS 25.82 26.94 29.23 29.23 23.64 18.82 14.04 49.93%
DPS 15.02 15.02 16.32 16.32 9.83 9.83 7.52 58.39%
NAPS 2.0631 2.033 1.983 2.0217 1.954 1.9323 1.8533 7.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.68 2.73 3.05 2.30 2.24 2.41 2.43 -
P/RPS 1.66 1.60 1.74 1.34 1.30 1.61 1.91 -8.90%
P/EPS 10.39 10.15 10.45 7.87 9.50 12.82 17.34 -28.85%
EY 9.62 9.85 9.57 12.70 10.53 7.80 5.77 40.47%
DY 5.60 5.49 5.34 7.09 4.38 4.07 3.09 48.48%
P/NAPS 1.30 1.34 1.54 1.14 1.15 1.25 1.31 -0.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 25/05/12 20/02/12 25/11/11 25/08/11 26/05/11 -
Price 2.59 2.98 2.58 2.92 2.25 2.24 2.25 -
P/RPS 1.61 1.74 1.47 1.70 1.30 1.50 1.77 -6.10%
P/EPS 10.04 11.08 8.84 10.00 9.54 11.92 16.06 -26.82%
EY 9.96 9.03 11.31 10.00 10.48 8.39 6.23 36.60%
DY 5.79 5.03 6.32 5.58 4.36 4.38 3.33 44.45%
P/NAPS 1.26 1.47 1.30 1.45 1.15 1.16 1.22 2.16%

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