[SWKPLNT] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.65%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 104,005 73,968 101,500 90,143 75,450 48,720 51,919 12.27%
PBT 21,863 6,009 22,646 21,394 15,764 953 14,267 7.36%
Tax -4,718 1,150 -6,275 -4,999 -3,956 -245 -1,302 23.92%
NP 17,145 7,159 16,371 16,395 11,808 708 12,965 4.76%
-
NP to SH 17,410 7,461 16,619 16,611 11,776 623 12,410 5.80%
-
Tax Rate 21.58% -19.14% 27.71% 23.37% 25.10% 25.71% 9.13% -
Total Cost 86,860 66,809 85,129 73,748 63,642 48,012 38,954 14.29%
-
Net Worth 589,880 561,923 553,536 517,345 497,644 478,577 479,031 3.52%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 20,169 -
Div Payout % - - - - - - 162.53% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 589,880 561,923 553,536 517,345 497,644 478,577 479,031 3.52%
NOSH 280,000 280,000 280,000 279,646 279,575 283,181 280,135 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.48% 9.68% 16.13% 18.19% 15.65% 1.45% 24.97% -
ROE 2.95% 1.33% 3.00% 3.21% 2.37% 0.13% 2.59% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.20 26.46 36.31 32.23 26.99 17.20 18.53 12.31%
EPS 6.23 2.67 5.95 5.94 4.21 0.22 4.43 5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
NAPS 2.11 2.01 1.98 1.85 1.78 1.69 1.71 3.56%
Adjusted Per Share Value based on latest NOSH - 279,646
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.14 26.42 36.25 32.19 26.95 17.40 18.54 12.27%
EPS 6.22 2.66 5.94 5.93 4.21 0.22 4.43 5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
NAPS 2.1067 2.0069 1.9769 1.8477 1.7773 1.7092 1.7108 3.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.68 2.59 3.05 2.43 2.12 1.70 3.48 -
P/RPS 7.20 9.79 8.40 7.54 7.86 9.88 18.78 -14.76%
P/EPS 43.03 97.05 51.31 40.91 50.33 772.73 78.56 -9.54%
EY 2.32 1.03 1.95 2.44 1.99 0.13 1.27 10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 1.27 1.29 1.54 1.31 1.19 1.01 2.04 -7.59%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 25/05/12 26/05/11 25/05/10 26/05/09 24/04/08 -
Price 2.61 2.70 2.58 2.25 2.00 2.13 3.82 -
P/RPS 7.02 10.20 7.11 6.98 7.41 12.38 20.61 -16.42%
P/EPS 41.91 101.17 43.40 37.88 47.48 968.18 86.23 -11.32%
EY 2.39 0.99 2.30 2.64 2.11 0.10 1.16 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
P/NAPS 1.24 1.34 1.30 1.22 1.12 1.26 2.23 -9.31%

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