[SWKPLNT] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 273.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 143,571 144,646 137,055 92,056 0 -
PBT 28,665 20,059 37,491 27,606 0 -
Tax -7,641 -4,006 -7,591 -6,282 0 -
NP 21,024 16,053 29,900 21,324 0 -
-
NP to SH 21,021 15,653 28,770 20,662 0 -
-
Tax Rate 26.66% 19.97% 20.25% 22.76% - -
Total Cost 122,547 128,593 107,155 70,732 0 -
-
Net Worth 508,708 486,361 481,365 347,067 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,180 8,385 - - - -
Div Payout % 53.19% 53.57% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 508,708 486,361 481,365 347,067 0 -
NOSH 279,509 279,517 279,863 135,045 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.64% 11.10% 21.82% 23.16% 0.00% -
ROE 4.13% 3.22% 5.98% 5.95% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 51.37 51.75 48.97 68.17 0.00 -
EPS 7.52 5.60 10.28 15.30 0.00 -
DPS 4.00 3.00 0.00 0.00 0.00 -
NAPS 1.82 1.74 1.72 2.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,044
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 51.28 51.66 48.95 32.88 0.00 -
EPS 7.51 5.59 10.28 7.38 0.00 -
DPS 3.99 2.99 0.00 0.00 0.00 -
NAPS 1.8168 1.737 1.7192 1.2395 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/06/10 30/06/09 30/06/08 - - -
Price 2.02 2.05 3.66 0.00 0.00 -
P/RPS 3.93 3.96 7.47 0.00 0.00 -
P/EPS 26.86 36.61 35.60 0.00 0.00 -
EY 3.72 2.73 2.81 0.00 0.00 -
DY 1.98 1.46 0.00 0.00 0.00 -
P/NAPS 1.11 1.18 2.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/08/10 26/08/09 06/08/08 23/08/07 - -
Price 2.16 2.24 3.14 0.00 0.00 -
P/RPS 4.21 4.33 6.41 0.00 0.00 -
P/EPS 28.72 40.00 30.54 0.00 0.00 -
EY 3.48 2.50 3.27 0.00 0.00 -
DY 1.85 1.34 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.83 0.00 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