[SWKPLNT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -41.1%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 304,766 316,744 397,162 289,904 438,982 440,784 287,142 0.99%
PBT 6,306 25,426 77,688 16,318 87,396 102,904 57,330 -30.75%
Tax 96 -2,368 -17,226 104 -22,720 -25,320 -15,282 -
NP 6,402 23,058 60,462 16,422 64,676 77,584 42,048 -26.90%
-
NP to SH 6,746 23,830 61,504 17,578 65,582 78,386 42,042 -26.26%
-
Tax Rate -1.52% 9.31% 22.17% -0.64% 26.00% 24.61% 26.66% -
Total Cost 298,364 293,686 336,700 273,482 374,306 363,200 245,094 3.32%
-
Net Worth 620,632 620,632 603,858 561,923 567,514 539,532 508,708 3.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 33,547 - 27,956 35,223 22,360 -
Div Payout % - - 54.55% - 42.63% 44.94% 53.19% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 620,632 620,632 603,858 561,923 567,514 539,532 508,708 3.36%
NOSH 280,000 280,000 280,000 280,000 280,000 279,550 279,509 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.10% 7.28% 15.22% 5.66% 14.73% 17.60% 14.64% -
ROE 1.09% 3.84% 10.19% 3.13% 11.56% 14.53% 8.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.01 113.30 142.06 103.70 157.02 157.68 102.73 0.99%
EPS 2.42 8.52 22.00 6.28 23.46 28.04 15.04 -26.22%
DPS 0.00 0.00 12.00 0.00 10.00 12.60 8.00 -
NAPS 2.22 2.22 2.16 2.01 2.03 1.93 1.82 3.36%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 108.85 113.12 141.84 103.54 156.78 157.42 102.55 0.99%
EPS 2.41 8.51 21.97 6.28 23.42 27.99 15.02 -26.26%
DPS 0.00 0.00 11.98 0.00 9.98 12.58 7.99 -
NAPS 2.2165 2.2165 2.1566 2.0069 2.0268 1.9269 1.8168 3.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.91 1.98 2.82 2.57 2.73 2.41 2.02 -
P/RPS 1.75 1.75 1.99 2.48 1.74 1.53 1.97 -1.95%
P/EPS 79.15 23.23 12.82 40.87 11.64 8.59 13.43 34.36%
EY 1.26 4.31 7.80 2.45 8.59 11.63 7.45 -25.61%
DY 0.00 0.00 4.26 0.00 3.66 5.23 3.96 -
P/NAPS 0.86 0.89 1.31 1.28 1.34 1.25 1.11 -4.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 21/08/15 27/08/14 23/08/13 14/08/12 25/08/11 25/08/10 -
Price 1.79 1.79 2.56 2.50 2.98 2.24 2.16 -
P/RPS 1.64 1.58 1.80 2.41 1.90 1.42 2.10 -4.03%
P/EPS 74.18 21.00 11.64 39.76 12.70 7.99 14.36 31.44%
EY 1.35 4.76 8.59 2.52 7.87 12.52 6.96 -23.89%
DY 0.00 0.00 4.69 0.00 3.36 5.63 3.70 -
P/NAPS 0.81 0.81 1.19 1.24 1.47 1.16 1.19 -6.20%

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