[SWKPLNT] YoY Cumulative 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- 78.51%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 144,952 219,491 220,392 143,571 144,646 137,055 92,056 7.85%
PBT 8,159 43,698 51,452 28,665 20,059 37,491 27,606 -18.36%
Tax 52 -11,360 -12,660 -7,641 -4,006 -7,591 -6,282 -
NP 8,211 32,338 38,792 21,024 16,053 29,900 21,324 -14.69%
-
NP to SH 8,789 32,791 39,193 21,021 15,653 28,770 20,662 -13.26%
-
Tax Rate -0.64% 26.00% 24.61% 26.66% 19.97% 20.25% 22.76% -
Total Cost 136,741 187,153 181,600 122,547 128,593 107,155 70,732 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 - 13,978 17,611 11,180 8,385 - - -
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 1.56% 5.78% 7.26% 4.13% 3.22% 5.98% 5.95% -
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 51.85 78.51 78.84 51.37 51.75 48.97 68.17 -4.45%
EPS 3.14 11.73 14.02 7.52 5.60 10.28 15.30 -23.17%
DPS 0.00 5.00 6.30 4.00 3.00 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 51.77 78.39 78.71 51.28 51.66 48.95 32.88 7.85%
EPS 3.14 11.71 14.00 7.51 5.59 10.28 7.38 -13.26%
DPS 0.00 4.99 6.29 3.99 2.99 0.00 0.00 -
NAPS 2.0069 2.0268 1.9269 1.8168 1.737 1.7192 1.2395 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 4.96 3.48 3.06 3.93 3.96 7.47 0.00 -
P/EPS 81.75 23.27 17.19 26.86 36.61 35.60 0.00 -
EY 1.22 4.30 5.82 3.72 2.73 2.81 0.00 -
DY 0.00 1.83 2.61 1.98 1.46 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 4.82 3.80 2.84 4.21 4.33 6.41 0.00 -
P/EPS 79.52 25.41 15.98 28.72 40.00 30.54 0.00 -
EY 1.26 3.94 6.26 3.48 2.50 3.27 0.00 -
DY 0.00 1.68 2.81 1.85 1.34 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