[SWKPLNT] YoY 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- -82.2%
YoY- -91.79%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 90,315 87,461 94,576 70,984 117,991 130,249 68,121 4.80%
PBT 4,668 5,441 16,981 2,150 21,052 30,058 12,901 -15.57%
Tax -654 -1,145 -3,895 -1,098 -5,085 -7,661 -3,685 -25.01%
NP 4,014 4,296 13,086 1,052 15,967 22,397 9,216 -12.92%
-
NP to SH 4,129 4,498 13,342 1,328 16,172 22,582 9,249 -12.56%
-
Tax Rate 14.01% 21.04% 22.94% 51.07% 24.15% 25.49% 28.56% -
Total Cost 86,301 83,165 81,490 69,932 102,024 107,852 58,905 6.56%
-
Net Worth 620,632 620,632 603,858 561,923 567,514 539,396 508,555 3.37%
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 17,607 11,177 -
Div Payout % - - 125.72% - 86.43% 77.97% 120.85% -
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 620,632 620,632 603,858 561,923 567,514 539,396 508,555 3.37%
NOSH 280,000 280,000 280,000 280,000 280,000 279,480 279,425 0.03%
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 4.44% 4.91% 13.84% 1.48% 13.53% 17.20% 13.53% -
ROE 0.67% 0.72% 2.21% 0.24% 2.85% 4.19% 1.82% -
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 32.31 31.28 33.83 25.39 42.21 46.60 24.38 4.80%
EPS 1.48 1.61 4.77 0.48 5.78 8.08 3.31 -12.54%
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 32.26 31.24 33.78 25.35 42.14 46.52 24.33 4.80%
EPS 1.47 1.61 4.77 0.47 5.78 8.07 3.30 -12.59%
DPS 0.00 0.00 5.99 0.00 4.99 6.29 3.99 -
NAPS 2.2165 2.2165 2.1566 2.0069 2.0268 1.9264 1.8163 3.37%
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 5.91 6.33 8.34 10.12 6.47 5.17 8.29 -5.47%
P/EPS 129.32 123.06 59.09 541.02 47.19 29.83 61.03 13.31%
EY 0.77 0.81 1.69 0.18 2.12 3.35 1.64 -11.82%
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 5.54 5.72 7.57 9.85 7.06 4.81 8.86 -7.52%
P/EPS 121.20 111.25 53.64 526.29 51.52 27.72 65.26 10.85%
EY 0.83 0.90 1.86 0.19 1.94 3.61 1.53 -9.68%
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