[SWKPLNT] YoY Cumulative 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- 17.8%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 152,383 158,372 198,581 144,952 219,491 220,392 143,571 0.99%
PBT 3,153 12,713 38,844 8,159 43,698 51,452 28,665 -30.75%
Tax 48 -1,184 -8,613 52 -11,360 -12,660 -7,641 -
NP 3,201 11,529 30,231 8,211 32,338 38,792 21,024 -26.90%
-
NP to SH 3,373 11,915 30,752 8,789 32,791 39,193 21,021 -26.26%
-
Tax Rate -1.52% 9.31% 22.17% -0.64% 26.00% 24.61% 26.66% -
Total Cost 149,182 146,843 168,350 136,741 187,153 181,600 122,547 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 - - 16,773 - 13,978 17,611 11,180 -
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 0.54% 1.92% 5.09% 1.56% 5.78% 7.26% 4.13% -
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 54.51 56.65 71.03 51.85 78.51 78.84 51.37 0.99%
EPS 1.21 4.26 11.00 3.14 11.73 14.02 7.52 -26.22%
DPS 0.00 0.00 6.00 0.00 5.00 6.30 4.00 -
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 54.59 56.73 71.14 51.93 78.63 78.95 51.43 0.99%
EPS 1.21 4.27 11.02 3.15 11.75 14.04 7.53 -26.24%
DPS 0.00 0.00 6.01 0.00 5.01 6.31 4.01 -
NAPS 2.2233 2.2233 2.1632 2.013 2.033 1.9328 1.8224 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 3.50 3.50 3.97 4.96 3.48 3.06 3.93 -1.91%
P/EPS 158.31 46.46 25.64 81.75 23.27 17.19 26.86 34.36%
EY 0.63 2.15 3.90 1.22 4.30 5.82 3.72 -25.59%
DY 0.00 0.00 2.13 0.00 1.83 2.61 1.98 -
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 3.28 3.16 3.60 4.82 3.80 2.84 4.21 -4.07%
P/EPS 148.36 42.00 23.27 79.52 25.41 15.98 28.72 31.44%
EY 0.67 2.38 4.30 1.26 3.94 6.26 3.48 -23.99%
DY 0.00 0.00 2.34 0.00 1.68 2.81 1.85 -
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