[SWKPLNT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 47.25%

YoY- 78.57%

Quarter Report

SPB QTRLY INTERIM REPORT- Q3. 30.09.2010.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	249,003	339,511	367,746	225,223	214,840	214,232	164,716	7.12%
YoY %	-26.66%	-7.68%	63.28%	4.83%	0.28%	30.06%	-	-
Horiz. %	151.17%	206.12%	223.26%	136.73%	130.43%	130.06%	100.00%	-
PBT	28,567	69,603	83,233	41,824	23,820	58,641	54,020	-10.06%
YoY %	-58.96%	-16.38%	99.01%	75.58%	-59.38%	8.55%	-	-
Horiz. %	52.88%	128.85%	154.08%	77.42%	44.09%	108.55%	100.00%	-
Tax	-4,848	-17,237	-21,273	-10,868	-6,089	-14,227	-13,145	-15.30%
YoY %	71.87%	18.97%	-95.74%	-78.49%	57.20%	-8.23%	-	-
Horiz. %	36.88%	131.13%	161.83%	82.68%	46.32%	108.23%	100.00%	-
NP	23,719	52,366	61,960	30,956	17,731	44,414	40,875	-8.66%
YoY %	-54.71%	-15.48%	100.16%	74.59%	-60.08%	8.66%	-	-
Horiz. %	58.03%	128.11%	151.58%	75.73%	43.38%	108.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,591	53,067	62,577	30,953	17,334	42,763	39,550	-7.60%
YoY %	-53.66%	-15.20%	102.17%	78.57%	-59.46%	8.12%	-	-
Horiz. %	62.18%	134.18%	158.22%	78.26%	43.83%	108.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.97%	24.76%	25.56%	25.99%	25.56%	24.26%	24.33%	-
YoY %	-31.46%	-3.13%	-1.65%	1.68%	5.36%	-0.29%	-	-
Horiz. %	69.75%	101.77%	105.06%	106.82%	105.06%	99.71%	100.00%	-
Total Cost	225,284	287,145	305,786	194,267	197,109	169,818	123,841	10.47%
YoY %	-21.54%	-6.10%	57.41%	-1.44%	16.07%	37.13%	-	-
Horiz. %	181.91%	231.87%	246.92%	156.87%	159.16%	137.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,697	575,901	545,241	506,066	480,878	473,277	284,002	12.58%
YoY %	0.49%	5.62%	7.74%	5.24%	1.61%	66.65%	-	-
Horiz. %	203.77%	202.78%	191.98%	178.19%	169.32%	166.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	11,182	13,978	17,615	11,183	8,387	19,603	-	-
YoY %	-20.00%	-20.65%	57.52%	33.34%	-57.22%	0.00%	-	-
Horiz. %	57.04%	71.31%	89.86%	57.05%	42.78%	100.00%	-	-
Div Payout %	45.47%	26.34%	28.15%	36.13%	48.39%	45.84%	-	-
YoY %	72.63%	-6.43%	-22.09%	-25.34%	5.56%	0.00%	-	-
Horiz. %	99.19%	57.46%	61.41%	78.82%	105.56%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	578,697	575,901	545,241	506,066	480,878	473,277	284,002	12.58%
YoY %	0.49%	5.62%	7.74%	5.24%	1.61%	66.65%	-	-
Horiz. %	203.77%	202.78%	191.98%	178.19%	169.32%	166.65%	100.00%	-
NOSH	280,000	280,000	279,611	279,594	279,580	280,045	175,310	8.10%
YoY %	0.00%	0.14%	0.01%	0.01%	-0.17%	59.74%	-	-
Horiz. %	159.72%	159.72%	159.50%	159.49%	159.48%	159.74%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.53%	15.42%	16.85%	13.74%	8.25%	20.73%	24.82%	-
YoY %	-38.20%	-8.49%	22.63%	66.55%	-60.20%	-16.48%	-	-
Horiz. %	38.40%	62.13%	67.89%	55.36%	33.24%	83.52%	100.00%	-
ROE	4.25%	9.21%	11.48%	6.12%	3.60%	9.04%	13.93%	-
YoY %	-53.85%	-19.77%	87.58%	70.00%	-60.18%	-35.10%	-	-
Horiz. %	30.51%	66.12%	82.41%	43.93%	25.84%	64.90%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	89.07	121.44	131.52	80.55	76.84	76.50	93.96	-0.88%
YoY %	-26.66%	-7.66%	63.28%	4.83%	0.44%	-18.58%	-	-
Horiz. %	94.80%	129.25%	139.97%	85.73%	81.78%	81.42%	100.00%	-
EPS	8.80	18.98	22.38	11.07	6.20	15.27	22.56	-14.50%
YoY %	-53.64%	-15.19%	102.17%	78.55%	-59.40%	-32.31%	-	-
Horiz. %	39.01%	84.13%	99.20%	49.07%	27.48%	67.69%	100.00%	-
DPS	4.00	5.00	6.30	4.00	3.00	7.00	0.00	-
YoY %	-20.00%	-20.63%	57.50%	33.33%	-57.14%	0.00%	-	-
Horiz. %	57.14%	71.43%	90.00%	57.14%	42.86%	100.00%	-	-
NAPS	2.07	2.06	1.95	1.81	1.72	1.69	1.62	4.16%
YoY %	0.49%	5.64%	7.73%	5.23%	1.78%	4.32%	-	-
Horiz. %	127.78%	127.16%	120.37%	111.73%	106.17%	104.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 279,774
RPS	89.20	121.62	131.74	80.68	76.96	76.75	59.01	7.12%
YoY %	-26.66%	-7.68%	63.29%	4.83%	0.27%	30.06%	-	-
Horiz. %	151.16%	206.10%	223.25%	136.72%	130.42%	130.06%	100.00%	-
EPS	8.81	19.01	22.42	11.09	6.21	15.32	14.17	-7.60%
YoY %	-53.66%	-15.21%	102.16%	78.58%	-59.46%	8.12%	-	-
Horiz. %	62.17%	134.16%	158.22%	78.26%	43.82%	108.12%	100.00%	-
DPS	4.01	5.01	6.31	4.01	3.00	7.02	0.00	-
YoY %	-19.96%	-20.60%	57.36%	33.67%	-57.26%	0.00%	-	-
Horiz. %	57.12%	71.37%	89.89%	57.12%	42.74%	100.00%	-	-
NAPS	2.0731	2.0631	1.9532	1.8129	1.7227	1.6954	1.0174	12.58%
YoY %	0.48%	5.63%	7.74%	5.24%	1.61%	66.64%	-	-
Horiz. %	203.76%	202.78%	191.98%	178.19%	169.32%	166.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.49	2.68	2.24	2.15	2.25	2.88	3.12	-
P/RPS	2.80	2.21	1.70	2.67	2.93	3.76	3.32	-2.79%
YoY %	26.70%	30.00%	-36.33%	-8.87%	-22.07%	13.25%	-	-
Horiz. %	84.34%	66.57%	51.20%	80.42%	88.25%	113.25%	100.00%	-
P/EPS	28.31	14.12	10.01	19.42	36.29	18.86	13.83	12.66%
YoY %	100.50%	41.06%	-48.46%	-46.49%	92.42%	36.37%	-	-
Horiz. %	204.70%	102.10%	72.38%	140.42%	262.40%	136.37%	100.00%	-
EY	3.53	7.08	9.99	5.15	2.76	5.30	7.23	-11.25%
YoY %	-50.14%	-29.13%	93.98%	86.59%	-47.92%	-26.69%	-	-
Horiz. %	48.82%	97.93%	138.17%	71.23%	38.17%	73.31%	100.00%	-
DY	1.61	1.87	2.81	1.86	1.33	2.43	0.00	-
YoY %	-13.90%	-33.45%	51.08%	39.85%	-45.27%	0.00%	-	-
Horiz. %	66.26%	76.95%	115.64%	76.54%	54.73%	100.00%	-	-
P/NAPS	1.20	1.30	1.15	1.19	1.31	1.70	1.93	-7.60%
YoY %	-7.69%	13.04%	-3.36%	-9.16%	-22.94%	-11.92%	-	-
Horiz. %	62.18%	67.36%	59.59%	61.66%	67.88%	88.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	21/11/12	25/11/11	24/11/10	17/11/09	31/10/08	14/11/07	-
Price	2.55	2.59	2.25	2.38	2.12	1.98	3.16	-
P/RPS	2.86	2.13	1.71	2.95	2.76	2.59	3.36	-2.64%
YoY %	34.27%	24.56%	-42.03%	6.88%	6.56%	-22.92%	-	-
Horiz. %	85.12%	63.39%	50.89%	87.80%	82.14%	77.08%	100.00%	-
P/EPS	28.99	13.64	10.05	21.50	34.19	12.97	14.01	12.87%
YoY %	112.54%	35.72%	-53.26%	-37.12%	163.61%	-7.42%	-	-
Horiz. %	206.92%	97.36%	71.73%	153.46%	244.04%	92.58%	100.00%	-
EY	3.45	7.33	9.95	4.65	2.92	7.71	7.14	-11.40%
YoY %	-52.93%	-26.33%	113.98%	59.25%	-62.13%	7.98%	-	-
Horiz. %	48.32%	102.66%	139.36%	65.13%	40.90%	107.98%	100.00%	-
DY	1.57	1.93	2.80	1.68	1.42	3.54	0.00	-
YoY %	-18.65%	-31.07%	66.67%	18.31%	-59.89%	0.00%	-	-
Horiz. %	44.35%	54.52%	79.10%	47.46%	40.11%	100.00%	-	-
P/NAPS	1.23	1.26	1.15	1.31	1.23	1.17	1.95	-7.38%
YoY %	-2.38%	9.57%	-12.21%	6.50%	5.13%	-40.00%	-	-
Horiz. %	63.08%	64.62%	58.97%	67.18%	63.08%	60.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos