[SWKPLNT] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[SWKPLNT] SARAWAK PLANTATION BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -3.32%

YoY- -49.31%

Quarter Report

SPB QTRLY INTERIM REPORT- Q2. 30.06.2009.pdf

Latest QR

Upcoming QR

SWKPLNT's Result

SWKPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	478,463	417,652	294,450	269,823	289,008	92,056	38.99%
YoY %	14.56%	41.84%	9.13%	-6.64%	213.95%	-	-
Horiz. %	519.75%	453.69%	319.86%	293.11%	313.95%	100.00%	-
PBT	96,422	75,047	60,591	50,251	92,653	27,607	28.38%
YoY %	28.48%	23.86%	20.58%	-45.76%	235.61%	-	-
Horiz. %	349.27%	271.84%	219.48%	182.02%	335.61%	100.00%	-
Tax	-25,647	-22,922	-15,460	-10,470	-12,633	-6,282	32.45%
YoY %	-11.89%	-48.27%	-47.66%	17.12%	-101.10%	-	-
Horiz. %	408.26%	364.88%	246.10%	166.67%	201.10%	100.00%	-
NP	70,775	52,125	45,131	39,781	80,020	21,325	27.08%
YoY %	35.78%	15.50%	13.45%	-50.29%	275.24%	-	-
Horiz. %	331.89%	244.43%	211.63%	186.55%	375.24%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	75,197	52,527	44,724	38,701	76,343	20,663	29.44%
YoY %	43.16%	17.45%	15.56%	-49.31%	269.47%	-	-
Horiz. %	363.92%	254.21%	216.44%	187.30%	369.47%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	26.60%	30.54%	25.52%	20.84%	13.63%	22.76%	-
YoY %	-12.90%	19.67%	22.46%	52.90%	-40.11%	-	-
Horiz. %	116.87%	134.18%	112.13%	91.56%	59.89%	100.00%	-
Total Cost	407,688	365,527	249,319	230,042	208,988	70,731	41.89%
YoY %	11.53%	46.61%	8.38%	10.07%	195.47%	-	-
Horiz. %	576.39%	516.78%	352.49%	325.24%	295.47%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	567,514	539,396	508,555	486,100	481,865	270,089	15.99%
YoY %	5.21%	6.06%	4.62%	0.88%	78.41%	-	-
Horiz. %	210.12%	199.71%	188.29%	179.98%	178.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	41,915	27,430	26,546	39,169	18,908	-	-
YoY %	52.81%	3.33%	-32.23%	107.16%	0.00%	-	-
Horiz. %	221.68%	145.07%	140.40%	207.16%	100.00%	-	-
Div Payout %	55.74%	52.22%	59.36%	101.21%	24.77%	-	-
YoY %	6.74%	-12.03%	-41.35%	308.60%	0.00%	-	-
Horiz. %	225.03%	210.82%	239.64%	408.60%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	567,514	539,396	508,555	486,100	481,865	270,089	15.99%
YoY %	5.21%	6.06%	4.62%	0.88%	78.41%	-	-
Horiz. %	210.12%	199.71%	188.29%	179.98%	178.41%	100.00%	-
NOSH	280,000	279,480	279,425	279,368	280,154	135,044	15.68%
YoY %	0.19%	0.02%	0.02%	-0.28%	107.45%	-	-
Horiz. %	207.34%	206.95%	206.91%	206.87%	207.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	14.79%	12.48%	15.33%	14.74%	27.69%	23.17%	-
YoY %	18.51%	-18.59%	4.00%	-46.77%	19.51%	-	-
Horiz. %	63.83%	53.86%	66.16%	63.62%	119.51%	100.00%	-
ROE	13.25%	9.74%	8.79%	7.96%	15.84%	7.65%	-
YoY %	36.04%	10.81%	10.43%	-49.75%	107.06%	-	-
Horiz. %	173.20%	127.32%	114.90%	104.05%	207.06%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	171.15	149.44	105.38	96.58	103.16	68.17	20.19%
YoY %	14.53%	41.81%	9.11%	-6.38%	51.33%	-	-
Horiz. %	251.06%	219.22%	154.58%	141.68%	151.33%	100.00%	-
EPS	26.90	18.79	16.01	13.85	27.25	15.30	11.93%
YoY %	43.16%	17.36%	15.60%	-49.17%	78.10%	-	-
Horiz. %	175.82%	122.81%	104.64%	90.52%	178.10%	100.00%	-
DPS	15.00	9.80	9.50	14.00	6.75	0.00	-
YoY %	53.06%	3.16%	-32.14%	107.41%	0.00%	-	-
Horiz. %	222.22%	145.19%	140.74%	207.41%	100.00%	-	-
NAPS	2.03	1.93	1.82	1.74	1.72	2.00	0.29%
YoY %	5.18%	6.04%	4.60%	1.16%	-14.00%	-	-
Horiz. %	101.50%	96.50%	91.00%	87.00%	86.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 279,368
RPS	170.88	149.16	105.16	96.37	103.22	32.88	38.99%
YoY %	14.56%	41.84%	9.12%	-6.64%	213.93%	-	-
Horiz. %	519.71%	453.65%	319.83%	293.10%	313.93%	100.00%	-
EPS	26.86	18.76	15.97	13.82	27.27	7.38	29.44%
YoY %	43.18%	17.47%	15.56%	-49.32%	269.51%	-	-
Horiz. %	363.96%	254.20%	216.40%	187.26%	369.51%	100.00%	-
DPS	14.97	9.80	9.48	13.99	6.75	0.00	-
YoY %	52.76%	3.38%	-32.24%	107.26%	0.00%	-	-
Horiz. %	221.78%	145.19%	140.44%	207.26%	100.00%	-	-
NAPS	2.0268	1.9264	1.8163	1.7361	1.7209	0.9646	15.99%
YoY %	5.21%	6.06%	4.62%	0.88%	78.41%	-	-
Horiz. %	210.12%	199.71%	188.30%	179.98%	178.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-	-
Price	2.73	2.41	2.02	2.05	3.66	0.00	-
P/RPS	1.60	1.61	1.92	2.12	3.55	0.00	-
YoY %	-0.62%	-16.15%	-9.43%	-40.28%	0.00%	-	-
Horiz. %	45.07%	45.35%	54.08%	59.72%	100.00%	-	-
P/EPS	10.15	12.82	12.62	14.80	13.43	0.00	-
YoY %	-20.83%	1.58%	-14.73%	10.20%	0.00%	-	-
Horiz. %	75.58%	95.46%	93.97%	110.20%	100.00%	-	-
EY	9.85	7.80	7.92	6.76	7.45	0.00	-
YoY %	26.28%	-1.52%	17.16%	-9.26%	0.00%	-	-
Horiz. %	132.21%	104.70%	106.31%	90.74%	100.00%	-	-
DY	5.49	4.07	4.70	6.83	1.84	0.00	-
YoY %	34.89%	-13.40%	-31.19%	271.20%	0.00%	-	-
Horiz. %	298.37%	221.20%	255.43%	371.20%	100.00%	-	-
P/NAPS	1.34	1.25	1.11	1.18	2.13	0.00	-
YoY %	7.20%	12.61%	-5.93%	-44.60%	0.00%	-	-
Horiz. %	62.91%	58.69%	52.11%	55.40%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	14/08/12	25/08/11	25/08/10	26/08/09	06/08/08	-	-
Price	2.98	2.24	2.16	2.24	3.14	0.00	-
P/RPS	1.74	1.50	2.05	2.32	3.04	0.00	-
YoY %	16.00%	-26.83%	-11.64%	-23.68%	0.00%	-	-
Horiz. %	57.24%	49.34%	67.43%	76.32%	100.00%	-	-
P/EPS	11.08	11.92	13.50	16.17	11.52	0.00	-
YoY %	-7.05%	-11.70%	-16.51%	40.36%	0.00%	-	-
Horiz. %	96.18%	103.47%	117.19%	140.36%	100.00%	-	-
EY	9.03	8.39	7.41	6.18	8.68	0.00	-
YoY %	7.63%	13.23%	19.90%	-28.80%	0.00%	-	-
Horiz. %	104.03%	96.66%	85.37%	71.20%	100.00%	-	-
DY	5.03	4.38	4.40	6.25	2.15	0.00	-
YoY %	14.84%	-0.45%	-29.60%	190.70%	0.00%	-	-
Horiz. %	233.95%	203.72%	204.65%	290.70%	100.00%	-	-
P/NAPS	1.47	1.16	1.19	1.29	1.83	0.00	-
YoY %	26.72%	-2.52%	-7.75%	-29.51%	0.00%	-	-
Horiz. %	80.33%	63.39%	65.03%	70.49%	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