[SWKPLNT] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.07%
YoY- -22.41%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 479,364 483,354 417,652 355,524 340,831 305,908 294,450 38.26%
PBT 104,176 93,669 75,047 57,890 52,260 69,989 60,591 43.37%
Tax -26,947 -28,308 -22,922 -18,946 -17,903 -16,604 -15,460 44.68%
NP 77,229 65,361 52,125 38,944 34,357 53,385 45,131 42.92%
-
NP to SH 81,599 65,979 52,527 39,190 34,355 52,975 44,724 49.14%
-
Tax Rate 25.87% 30.22% 30.54% 32.73% 34.26% 23.72% 25.52% -
Total Cost 402,135 417,993 365,527 316,580 306,474 252,523 249,319 37.41%
-
Net Worth 564,337 545,440 539,396 517,345 510,823 506,392 508,555 7.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 45,544 27,430 27,430 21,000 21,000 26,546 26,546 43.17%
Div Payout % 55.82% 41.58% 52.22% 53.59% 61.13% 50.11% 59.36% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 564,337 545,440 539,396 517,345 510,823 506,392 508,555 7.16%
NOSH 280,000 279,712 279,480 279,646 280,672 279,774 279,425 0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.11% 13.52% 12.48% 10.95% 10.08% 17.45% 15.33% -
ROE 14.46% 12.10% 9.74% 7.58% 6.73% 10.46% 8.79% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.58 172.80 149.44 127.13 121.43 109.34 105.38 38.27%
EPS 29.21 23.59 18.79 14.01 12.24 18.93 16.01 49.14%
DPS 16.30 9.80 9.80 7.50 7.50 9.50 9.50 43.17%
NAPS 2.02 1.95 1.93 1.85 1.82 1.81 1.82 7.17%
Adjusted Per Share Value based on latest NOSH - 279,646
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.20 172.63 149.16 126.97 121.73 109.25 105.16 38.26%
EPS 29.14 23.56 18.76 14.00 12.27 18.92 15.97 49.15%
DPS 16.27 9.80 9.80 7.50 7.50 9.48 9.48 43.20%
NAPS 2.0155 1.948 1.9264 1.8477 1.8244 1.8085 1.8163 7.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 2.24 2.41 2.43 2.60 2.15 2.02 -
P/RPS 1.34 1.30 1.61 1.91 2.14 1.97 1.92 -21.26%
P/EPS 7.87 9.50 12.82 17.34 21.24 11.35 12.62 -26.94%
EY 12.70 10.53 7.80 5.77 4.71 8.81 7.92 36.88%
DY 7.09 4.38 4.07 3.09 2.88 4.42 4.70 31.43%
P/NAPS 1.14 1.15 1.25 1.31 1.43 1.19 1.11 1.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 25/08/11 26/05/11 28/02/11 24/11/10 25/08/10 -
Price 2.92 2.25 2.24 2.25 2.37 2.38 2.16 -
P/RPS 1.70 1.30 1.50 1.77 1.95 2.18 2.05 -11.70%
P/EPS 10.00 9.54 11.92 16.06 19.36 12.57 13.50 -18.08%
EY 10.00 10.48 8.39 6.23 5.16 7.96 7.41 22.05%
DY 5.58 4.36 4.38 3.33 3.16 3.99 4.40 17.11%
P/NAPS 1.45 1.15 1.16 1.22 1.30 1.31 1.19 14.04%

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