[SWKPLNT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.75%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 289,904 438,982 440,784 287,142 289,292 274,110 184,112 7.85%
PBT 16,318 87,396 102,904 57,330 40,118 74,982 55,212 -18.36%
Tax 104 -22,720 -25,320 -15,282 -8,012 -15,182 -12,564 -
NP 16,422 64,676 77,584 42,048 32,106 59,800 42,648 -14.69%
-
NP to SH 17,578 65,582 78,386 42,042 31,306 57,540 41,324 -13.26%
-
Tax Rate -0.64% 26.00% 24.61% 26.66% 19.97% 20.25% 22.76% -
Total Cost 273,482 374,306 363,200 245,094 257,186 214,310 141,464 11.60%
-
Net Worth 561,923 567,514 539,532 508,708 486,361 481,365 347,067 8.35%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 27,956 35,223 22,360 16,771 - - -
Div Payout % - 42.63% 44.94% 53.19% 53.57% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 561,923 567,514 539,532 508,708 486,361 481,365 347,067 8.35%
NOSH 280,000 280,000 279,550 279,509 279,517 279,863 135,045 12.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.66% 14.73% 17.60% 14.64% 11.10% 21.82% 23.16% -
ROE 3.13% 11.56% 14.53% 8.26% 6.44% 11.95% 11.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 103.70 157.02 157.68 102.73 103.50 97.94 136.33 -4.45%
EPS 6.28 23.46 28.04 15.04 11.20 20.56 30.60 -23.17%
DPS 0.00 10.00 12.60 8.00 6.00 0.00 0.00 -
NAPS 2.01 2.03 1.93 1.82 1.74 1.72 2.57 -4.00%
Adjusted Per Share Value based on latest NOSH - 279,425
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 103.85 157.26 157.90 102.86 103.63 98.20 65.96 7.85%
EPS 6.30 23.49 28.08 15.06 11.21 20.61 14.80 -13.25%
DPS 0.00 10.01 12.62 8.01 6.01 0.00 0.00 -
NAPS 2.013 2.033 1.9328 1.8224 1.7423 1.7244 1.2433 8.35%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 2.57 2.73 2.41 2.02 2.05 3.66 0.00 -
P/RPS 2.48 1.74 1.53 1.97 1.98 3.74 0.00 -
P/EPS 40.87 11.64 8.59 13.43 18.30 17.80 0.00 -
EY 2.45 8.59 11.63 7.45 5.46 5.62 0.00 -
DY 0.00 3.66 5.23 3.96 2.93 0.00 0.00 -
P/NAPS 1.28 1.34 1.25 1.11 1.18 2.13 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 14/08/12 25/08/11 25/08/10 26/08/09 06/08/08 23/08/07 -
Price 2.50 2.98 2.24 2.16 2.24 3.14 0.00 -
P/RPS 2.41 1.90 1.42 2.10 2.16 3.21 0.00 -
P/EPS 39.76 12.70 7.99 14.36 20.00 15.27 0.00 -
EY 2.52 7.87 12.52 6.96 5.00 6.55 0.00 -
DY 0.00 3.36 5.63 3.70 2.68 0.00 0.00 -
P/NAPS 1.24 1.47 1.16 1.19 1.29 1.83 0.00 -

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
Post a Comment