[SWKPLNT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.77%
YoY- -54.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 362,052 339,664 355,633 402,640 430,172 451,129 478,463 -16.91%
PBT 44,564 25,305 30,802 49,704 66,341 90,546 96,422 -40.13%
Tax -8,814 -9,103 -10,080 -14,067 -21,492 -22,911 -25,647 -50.84%
NP 35,750 16,202 20,722 35,637 44,849 67,635 70,775 -36.49%
-
NP to SH 39,685 17,857 22,331 37,175 46,333 72,089 75,197 -34.61%
-
Tax Rate 19.78% 35.97% 32.73% 28.30% 32.40% 25.30% 26.60% -
Total Cost 326,302 323,462 334,911 367,003 385,323 383,494 407,688 -13.76%
-
Net Worth 581,493 578,697 561,923 561,923 567,514 575,901 567,514 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 22,365 25,160 13,978 27,956 27,956 41,915 41,915 -34.13%
Div Payout % 56.36% 140.90% 62.60% 75.20% 60.34% 58.14% 55.74% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 581,493 578,697 561,923 561,923 567,514 575,901 567,514 1.63%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.87% 4.77% 5.83% 8.85% 10.43% 14.99% 14.79% -
ROE 6.82% 3.09% 3.97% 6.62% 8.16% 12.52% 13.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.51 121.50 127.21 144.02 153.87 161.37 171.15 -16.91%
EPS 14.20 6.39 7.99 13.30 16.57 25.79 26.90 -34.60%
DPS 8.00 9.00 5.00 10.00 10.00 15.00 15.00 -34.15%
NAPS 2.08 2.07 2.01 2.01 2.03 2.06 2.03 1.63%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.70 121.68 127.40 144.24 154.10 161.61 171.40 -16.91%
EPS 14.22 6.40 8.00 13.32 16.60 25.82 26.94 -34.61%
DPS 8.01 9.01 5.01 10.01 10.01 15.02 15.02 -34.16%
NAPS 2.0831 2.0731 2.013 2.013 2.033 2.0631 2.033 1.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.57 2.49 2.57 2.59 2.70 2.68 2.73 -
P/RPS 1.98 2.05 2.02 1.80 1.75 1.66 1.60 15.22%
P/EPS 18.10 38.98 32.17 19.48 16.29 10.39 10.15 46.89%
EY 5.52 2.57 3.11 5.13 6.14 9.62 9.85 -31.95%
DY 3.11 3.61 1.95 3.86 3.70 5.60 5.49 -31.46%
P/NAPS 1.24 1.20 1.28 1.29 1.33 1.30 1.34 -5.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 23/08/13 28/05/13 27/02/13 21/11/12 14/08/12 -
Price 2.59 2.55 2.50 2.70 2.63 2.59 2.98 -
P/RPS 2.00 2.10 1.97 1.87 1.71 1.61 1.74 9.70%
P/EPS 18.25 39.92 31.30 20.30 15.87 10.04 11.08 39.34%
EY 5.48 2.50 3.20 4.92 6.30 9.96 9.03 -28.25%
DY 3.09 3.53 2.00 3.70 3.80 5.79 5.03 -27.67%
P/NAPS 1.25 1.23 1.24 1.34 1.30 1.26 1.47 -10.21%

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