[SWKPLNT] YoY 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- 7.38%
YoY- 490.84%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 104,051 120,020 147,354 81,652 70,194 77,177 72,660 6.16%
PBT 20,408 25,905 31,781 13,159 3,761 21,150 26,414 -4.20%
Tax -4,900 -5,877 -8,613 -3,227 -2,083 -6,636 -6,863 -5.45%
NP 15,508 20,028 23,168 9,932 1,678 14,514 19,551 -3.78%
-
NP to SH 15,802 20,276 23,384 9,932 1,681 13,993 18,888 -2.92%
-
Tax Rate 24.01% 22.69% 27.10% 24.52% 55.38% 31.38% 25.98% -
Total Cost 88,543 99,992 124,186 71,720 68,516 62,663 53,109 8.88%
-
Net Worth 578,697 575,901 545,440 506,392 481,886 472,963 412,379 5.80%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,182 - - - - 19,590 - -
Div Payout % 70.77% - - - - 140.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 578,697 575,901 545,440 506,392 481,886 472,963 412,379 5.80%
NOSH 280,000 280,000 279,712 279,774 280,166 279,860 254,555 1.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.90% 16.69% 15.72% 12.16% 2.39% 18.81% 26.91% -
ROE 2.73% 3.52% 4.29% 1.96% 0.35% 2.96% 4.58% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.22 42.93 52.68 29.18 25.05 27.58 28.54 4.52%
EPS 5.65 7.25 8.36 3.55 0.60 5.00 7.42 -4.43%
DPS 4.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.07 2.06 1.95 1.81 1.72 1.69 1.62 4.16%
Adjusted Per Share Value based on latest NOSH - 279,774
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.27 43.00 52.79 29.25 25.15 27.65 26.03 6.15%
EPS 5.66 7.26 8.38 3.56 0.60 5.01 6.77 -2.93%
DPS 4.01 0.00 0.00 0.00 0.00 7.02 0.00 -
NAPS 2.0731 2.0631 1.954 1.8141 1.7263 1.6943 1.4773 5.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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 6.69 6.24 4.25 7.37 8.98 10.44 10.93 -7.84%
P/EPS 44.05 36.95 26.79 60.56 375.00 57.60 42.05 0.77%
EY 2.27 2.71 3.73 1.65 0.27 1.74 2.38 -0.78%
DY 1.61 0.00 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 1.20 1.30 1.15 1.19 1.31 1.70 1.93 -7.60%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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 6.85 6.03 4.27 8.15 8.46 7.18 11.07 -7.68%
P/EPS 45.11 35.71 26.91 67.04 353.33 39.60 42.59 0.96%
EY 2.22 2.80 3.72 1.49 0.28 2.53 2.35 -0.94%
DY 1.57 0.00 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.23 1.26 1.15 1.31 1.23 1.17 1.95 -7.38%

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