[SWKPLNT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.13%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 340,143 405,729 339,664 451,129 483,354 305,908 262,840 4.38%
PBT 44,389 60,773 25,305 90,546 93,669 69,989 32,862 5.13%
Tax -3,329 -11,093 -9,103 -22,911 -28,308 -16,604 -5,917 -9.13%
NP 41,060 49,680 16,202 67,635 65,361 53,385 26,945 7.26%
-
NP to SH 41,812 52,997 17,857 72,089 65,979 52,975 26,389 7.96%
-
Tax Rate 7.50% 18.25% 35.97% 25.30% 30.22% 23.72% 18.01% -
Total Cost 299,083 356,049 323,462 383,494 417,993 252,523 235,895 4.03%
-
Net Worth 626,223 609,449 578,697 575,901 545,440 506,392 481,886 4.46%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,386 27,956 25,160 41,915 27,430 26,546 19,579 -13.17%
Div Payout % 20.06% 52.75% 140.90% 58.14% 41.58% 50.11% 74.20% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 626,223 609,449 578,697 575,901 545,440 506,392 481,886 4.46%
NOSH 280,000 280,000 280,000 280,000 279,712 279,774 280,166 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.07% 12.24% 4.77% 14.99% 13.52% 17.45% 10.25% -
ROE 6.68% 8.70% 3.09% 12.52% 12.10% 10.46% 5.48% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 121.67 145.13 121.50 161.37 172.80 109.34 93.82 4.42%
EPS 14.96 18.96 6.39 25.79 23.59 18.93 9.42 8.01%
DPS 3.00 10.00 9.00 15.00 9.80 9.50 7.00 -13.16%
NAPS 2.24 2.18 2.07 2.06 1.95 1.81 1.72 4.49%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 121.85 145.35 121.68 161.61 173.15 109.59 94.16 4.38%
EPS 14.98 18.99 6.40 25.82 23.64 18.98 9.45 7.97%
DPS 3.00 10.01 9.01 15.02 9.83 9.51 7.01 -13.18%
NAPS 2.2434 2.1833 2.0731 2.0631 1.954 1.8141 1.7263 4.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.90 2.56 2.49 2.68 2.24 2.15 2.25 -
P/RPS 1.56 1.76 2.05 1.66 1.30 1.97 2.40 -6.92%
P/EPS 12.70 13.50 38.98 10.39 9.50 11.35 23.89 -9.99%
EY 7.87 7.41 2.57 9.62 10.53 8.81 4.19 11.07%
DY 1.58 3.91 3.61 5.60 4.38 4.42 3.11 -10.66%
P/NAPS 0.85 1.17 1.20 1.30 1.15 1.19 1.31 -6.95%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 28/11/13 21/11/12 25/11/11 24/11/10 17/11/09 -
Price 2.00 2.47 2.55 2.59 2.25 2.38 2.12 -
P/RPS 1.64 1.70 2.10 1.61 1.30 2.18 2.26 -5.20%
P/EPS 13.37 13.03 39.92 10.04 9.54 12.57 22.51 -8.31%
EY 7.48 7.67 2.50 9.96 10.48 7.96 4.44 9.07%
DY 1.50 4.05 3.53 5.79 4.36 3.99 3.30 -12.30%
P/NAPS 0.89 1.13 1.23 1.26 1.15 1.31 1.23 -5.24%

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