[SWKPLNT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 91.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 225,223 214,840 214,232 164,716 0 -
PBT 41,824 23,820 58,641 54,020 0 -
Tax -10,868 -6,089 -14,227 -13,145 0 -
NP 30,956 17,731 44,414 40,875 0 -
-
NP to SH 30,953 17,334 42,763 39,550 0 -
-
Tax Rate 25.99% 25.56% 24.26% 24.33% - -
Total Cost 194,267 197,109 169,818 123,841 0 -
-
Net Worth 506,066 480,878 473,277 284,002 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,183 8,387 19,603 - - -
Div Payout % 36.13% 48.39% 45.84% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 506,066 480,878 473,277 284,002 0 -
NOSH 279,594 279,580 280,045 175,310 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.74% 8.25% 20.73% 24.82% 0.00% -
ROE 6.12% 3.60% 9.04% 13.93% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.55 76.84 76.50 93.96 0.00 -
EPS 11.07 6.20 15.27 22.56 0.00 -
DPS 4.00 3.00 7.00 0.00 0.00 -
NAPS 1.81 1.72 1.69 1.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,555
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.44 76.73 76.51 58.83 0.00 -
EPS 11.05 6.19 15.27 14.13 0.00 -
DPS 3.99 3.00 7.00 0.00 0.00 -
NAPS 1.8074 1.7174 1.6903 1.0143 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 2.15 2.25 2.88 3.12 0.00 -
P/RPS 2.67 2.93 3.76 3.32 0.00 -
P/EPS 19.42 36.29 18.86 13.83 0.00 -
EY 5.15 2.76 5.30 7.23 0.00 -
DY 1.86 1.33 2.43 0.00 0.00 -
P/NAPS 1.19 1.31 1.70 1.93 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 24/11/10 17/11/09 31/10/08 14/11/07 - -
Price 2.38 2.12 1.98 3.16 0.00 -
P/RPS 2.95 2.76 2.59 3.36 0.00 -
P/EPS 21.50 34.19 12.97 14.01 0.00 -
EY 4.65 2.92 7.71 7.14 0.00 -
DY 1.68 1.42 3.54 0.00 0.00 -
P/NAPS 1.31 1.23 1.17 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