[SWKPLNT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -22.74%

YoY- -46.7%

Quarter Report

SPB QTRLY INTERIM REPORT- Q1. 31.03.2009.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	295,525	262,840	269,823	258,855	262,232	293,525	289,008	1.49%
YoY %	12.44%	-2.59%	4.24%	-1.29%	-10.66%	1.56%	-	-
Horiz. %	102.25%	90.95%	93.36%	89.57%	90.74%	101.56%	100.00%	-
PBT	51,985	32,862	50,251	54,369	67,683	87,389	92,653	-31.90%
YoY %	58.19%	-34.60%	-7.57%	-19.67%	-22.55%	-5.68%	-	-
Horiz. %	56.11%	35.47%	54.24%	58.68%	73.05%	94.32%	100.00%	-
Tax	-11,825	-5,917	-10,470	-12,998	-14,055	-12,406	-12,633	-4.29%
YoY %	-99.85%	43.49%	19.45%	7.52%	-13.29%	1.80%	-	-
Horiz. %	93.60%	46.84%	82.88%	102.89%	111.26%	98.20%	100.00%	-
NP	40,160	26,945	39,781	41,371	53,628	74,983	80,020	-36.76%
YoY %	49.04%	-32.27%	-3.84%	-22.86%	-28.48%	-6.29%	-	-
Horiz. %	50.19%	33.67%	49.71%	51.70%	67.02%	93.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,356	26,389	38,701	40,032	51,818	71,448	76,343	-35.62%
YoY %	49.14%	-31.81%	-3.32%	-22.74%	-27.47%	-6.41%	-	-
Horiz. %	51.55%	34.57%	50.69%	52.44%	67.88%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.75%	18.01%	20.84%	23.91%	20.77%	14.20%	13.63%	-
YoY %	26.32%	-13.58%	-12.84%	15.12%	46.27%	4.18%	-	-
Horiz. %	166.91%	132.13%	152.90%	175.42%	152.38%	104.18%	100.00%	-
Total Cost	255,365	235,895	230,042	217,484	208,604	218,542	208,988	14.25%
YoY %	8.25%	2.54%	5.77%	4.26%	-4.55%	4.57%	-	-
Horiz. %	122.19%	112.87%	110.07%	104.07%	99.82%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,996	481,886	486,100	478,577	279,965	472,963	481,865	2.89%
YoY %	4.38%	-0.87%	1.57%	70.94%	-40.81%	-1.85%	-	-
Horiz. %	104.39%	100.00%	100.88%	99.32%	58.10%	98.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	23,750	19,579	39,169	30,788	30,788	38,498	18,908	16.36%
YoY %	21.30%	-50.01%	27.22%	0.00%	-20.03%	103.61%	-	-
Horiz. %	125.61%	103.55%	207.16%	162.83%	162.83%	203.61%	100.00%	-
Div Payout %	60.35%	74.20%	101.21%	76.91%	59.42%	53.88%	24.77%	-
YoY %	-18.67%	-26.69%	31.60%	29.43%	10.28%	117.52%	-	-
Horiz. %	243.64%	299.56%	408.60%	310.50%	239.89%	217.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	502,996	481,886	486,100	478,577	279,965	472,963	481,865	2.89%
YoY %	4.38%	-0.87%	1.57%	70.94%	-40.81%	-1.85%	-	-
Horiz. %	104.39%	100.00%	100.88%	99.32%	58.10%	98.15%	100.00%	-
NOSH	279,442	280,166	279,368	283,181	279,965	279,860	280,154	-0.16%
YoY %	-0.26%	0.29%	-1.35%	1.15%	0.04%	-0.10%	-	-
Horiz. %	99.75%	100.00%	99.72%	101.08%	99.93%	99.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.59%	10.25%	14.74%	15.98%	20.45%	25.55%	27.69%	-
YoY %	32.59%	-30.46%	-7.76%	-21.86%	-19.96%	-7.73%	-	-
Horiz. %	49.08%	37.02%	53.23%	57.71%	73.85%	92.27%	100.00%	-
ROE	7.82%	5.48%	7.96%	8.36%	18.51%	15.11%	15.84%	-
YoY %	42.70%	-31.16%	-4.78%	-54.84%	22.50%	-4.61%	-	-
Horiz. %	49.37%	34.60%	50.25%	52.78%	116.86%	95.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	105.76	93.82	96.58	91.41	93.67	104.88	103.16	1.66%
YoY %	12.73%	-2.86%	5.66%	-2.41%	-10.69%	1.67%	-	-
Horiz. %	102.52%	90.95%	93.62%	88.61%	90.80%	101.67%	100.00%	-
EPS	14.08	9.42	13.85	14.14	18.51	25.53	27.25	-35.53%
YoY %	49.47%	-31.99%	-2.05%	-23.61%	-27.50%	-6.31%	-	-
Horiz. %	51.67%	34.57%	50.83%	51.89%	67.93%	93.69%	100.00%	-
DPS	8.50	7.00	14.00	11.00	11.00	13.75	6.75	16.56%
YoY %	21.43%	-50.00%	27.27%	0.00%	-20.00%	103.70%	-	-
Horiz. %	125.93%	103.70%	207.41%	162.96%	162.96%	203.70%	100.00%	-
NAPS	1.80	1.72	1.74	1.69	1.00	1.69	1.72	3.06%
YoY %	4.65%	-1.15%	2.96%	69.00%	-40.83%	-1.74%	-	-
Horiz. %	104.65%	100.00%	101.16%	98.26%	58.14%	98.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 283,181
RPS	105.54	93.87	96.37	92.45	93.65	104.83	103.22	1.48%
YoY %	12.43%	-2.59%	4.24%	-1.28%	-10.66%	1.56%	-	-
Horiz. %	102.25%	90.94%	93.36%	89.57%	90.73%	101.56%	100.00%	-
EPS	14.06	9.42	13.82	14.30	18.51	25.52	27.27	-35.62%
YoY %	49.26%	-31.84%	-3.36%	-22.74%	-27.47%	-6.42%	-	-
Horiz. %	51.56%	34.54%	50.68%	52.44%	67.88%	93.58%	100.00%	-
DPS	8.48	6.99	13.99	11.00	11.00	13.75	6.75	16.38%
YoY %	21.32%	-50.04%	27.18%	0.00%	-20.00%	103.70%	-	-
Horiz. %	125.63%	103.56%	207.26%	162.96%	162.96%	203.70%	100.00%	-
NAPS	1.7964	1.721	1.7361	1.7092	0.9999	1.6892	1.7209	2.89%
YoY %	4.38%	-0.87%	1.57%	70.94%	-40.81%	-1.84%	-	-
Horiz. %	104.39%	100.01%	100.88%	99.32%	58.10%	98.16%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.11	2.25	2.05	1.70	1.70	2.88	3.66	-
P/RPS	2.00	2.40	2.12	1.86	1.81	2.75	3.55	-31.71%
YoY %	-16.67%	13.21%	13.98%	2.76%	-34.18%	-22.54%	-	-
Horiz. %	56.34%	67.61%	59.72%	52.39%	50.99%	77.46%	100.00%	-
P/EPS	14.98	23.89	14.80	12.03	9.18	11.28	13.43	7.53%
YoY %	-37.30%	61.42%	23.03%	31.05%	-18.62%	-16.01%	-	-
Horiz. %	111.54%	177.89%	110.20%	89.58%	68.35%	83.99%	100.00%	-
EY	6.67	4.19	6.76	8.32	10.89	8.86	7.45	-7.08%
YoY %	59.19%	-38.02%	-18.75%	-23.60%	22.91%	18.93%	-	-
Horiz. %	89.53%	56.24%	90.74%	111.68%	146.17%	118.93%	100.00%	-
DY	4.03	3.11	6.83	6.47	6.47	4.77	1.84	68.41%
YoY %	29.58%	-54.47%	5.56%	0.00%	35.64%	159.24%	-	-
Horiz. %	219.02%	169.02%	371.20%	351.63%	351.63%	259.24%	100.00%	-
P/NAPS	1.17	1.31	1.18	1.01	1.70	1.70	2.13	-32.85%
YoY %	-10.69%	11.02%	16.83%	-40.59%	0.00%	-20.19%	-	-
Horiz. %	54.93%	61.50%	55.40%	47.42%	79.81%	79.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	17/11/09	26/08/09	26/05/09	25/02/09	31/10/08	06/08/08	-
Price	2.23	2.12	2.24	2.13	1.78	1.98	3.14	-
P/RPS	2.11	2.26	2.32	2.33	1.90	1.89	3.04	-21.55%
YoY %	-6.64%	-2.59%	-0.43%	22.63%	0.53%	-37.83%	-	-
Horiz. %	69.41%	74.34%	76.32%	76.64%	62.50%	62.17%	100.00%	-
P/EPS	15.83	22.51	16.17	15.07	9.62	7.76	11.52	23.52%
YoY %	-29.68%	39.21%	7.30%	56.65%	23.97%	-32.64%	-	-
Horiz. %	137.41%	195.40%	140.36%	130.82%	83.51%	67.36%	100.00%	-
EY	6.32	4.44	6.18	6.64	10.40	12.89	8.68	-19.01%
YoY %	42.34%	-28.16%	-6.93%	-36.15%	-19.32%	48.50%	-	-
Horiz. %	72.81%	51.15%	71.20%	76.50%	119.82%	148.50%	100.00%	-
DY	3.81	3.30	6.25	5.16	6.18	6.94	2.15	46.28%
YoY %	15.45%	-47.20%	21.12%	-16.50%	-10.95%	222.79%	-	-
Horiz. %	177.21%	153.49%	290.70%	240.00%	287.44%	322.79%	100.00%	-
P/NAPS	1.24	1.23	1.29	1.26	1.78	1.17	1.83	-22.79%
YoY %	0.81%	-4.65%	2.38%	-29.21%	52.14%	-36.07%	-	-
Horiz. %	67.76%	67.21%	70.49%	68.85%	97.27%	63.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos