[SWKPLNT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.12%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 479,364 340,831 295,525 262,232 244,009 0 -
PBT 104,176 52,260 51,985 67,683 82,768 0 -
Tax -26,947 -17,903 -11,825 -14,055 -11,324 0 -
NP 77,229 34,357 40,160 53,628 71,444 0 -
-
NP to SH 81,599 34,355 39,356 51,818 68,235 0 -
-
Tax Rate 25.87% 34.26% 22.75% 20.77% 13.68% - -
Total Cost 402,135 306,474 255,365 208,604 172,565 0 -
-
Net Worth 564,700 508,638 503,105 481,391 447,613 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 45,567 20,960 23,757 30,786 17,566 - -
Div Payout % 55.84% 61.01% 60.37% 59.41% 25.74% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 564,700 508,638 503,105 481,391 447,613 0 -
NOSH 279,554 279,471 279,503 279,878 260,240 0 -
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.11% 10.08% 13.59% 20.45% 29.28% 0.00% -
ROE 14.45% 6.75% 7.82% 10.76% 15.24% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.47 121.96 105.73 93.69 93.76 0.00 -
EPS 29.19 12.29 14.08 18.52 26.22 0.00 -
DPS 16.30 7.50 8.50 11.00 6.75 0.00 -
NAPS 2.02 1.82 1.80 1.72 1.72 2.52 -4.32%
Adjusted Per Share Value based on latest NOSH - 279,965
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.20 121.73 105.54 93.65 87.15 0.00 -
EPS 29.14 12.27 14.06 18.51 24.37 0.00 -
DPS 16.27 7.49 8.48 11.00 6.27 0.00 -
NAPS 2.0168 1.8166 1.7968 1.7193 1.5986 2.52 -4.35%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 2.30 2.60 2.11 1.70 3.16 0.00 -
P/RPS 1.34 2.13 2.00 1.81 3.37 0.00 -
P/EPS 7.88 21.15 14.99 9.18 12.05 0.00 -
EY 12.69 4.73 6.67 10.89 8.30 0.00 -
DY 7.09 2.88 4.03 6.47 2.14 0.00 -
P/NAPS 1.14 1.43 1.17 0.99 1.84 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/12 28/02/11 24/02/10 25/02/09 28/02/08 - -
Price 2.92 2.37 2.23 1.78 3.36 0.00 -
P/RPS 1.70 1.94 2.11 1.90 3.58 0.00 -
P/EPS 10.00 19.28 15.84 9.61 12.81 0.00 -
EY 10.00 5.19 6.31 10.40 7.80 0.00 -
DY 5.58 3.16 3.81 6.18 2.01 0.00 -
P/NAPS 1.45 1.30 1.24 1.03 1.95 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