[SWKPLNT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.34%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 402,640 490,721 355,524 322,255 258,855 263,169 32,937 51.71%
PBT 49,704 105,428 57,890 66,796 54,369 90,053 6,983 38.65%
Tax -14,067 -28,223 -18,946 -15,536 -12,998 -11,365 -1,261 49.42%
NP 35,637 77,205 38,944 51,260 41,371 78,688 5,722 35.60%
-
NP to SH 37,175 81,607 39,190 50,509 40,032 75,107 5,538 37.30%
-
Tax Rate 28.30% 26.77% 32.73% 23.26% 23.91% 12.62% 18.06% -
Total Cost 367,003 413,516 316,580 270,995 217,484 184,481 27,215 54.21%
-
Net Worth 561,923 553,536 517,345 497,644 478,577 479,031 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 27,956 45,544 21,000 23,750 30,788 18,908 - -
Div Payout % 75.20% 55.81% 53.59% 47.02% 76.91% 25.18% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 561,923 553,536 517,345 497,644 478,577 479,031 0 -
NOSH 280,000 280,000 279,646 279,575 283,181 280,135 249,459 1.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.85% 15.73% 10.95% 15.91% 15.98% 29.90% 17.37% -
ROE 6.62% 14.74% 7.58% 10.15% 8.36% 15.68% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 144.02 175.53 127.13 115.27 91.41 93.94 13.20 48.87%
EPS 13.30 29.19 14.01 18.07 14.14 26.81 2.22 34.73%
DPS 10.00 16.30 7.50 8.50 11.00 6.75 0.00 -
NAPS 2.01 1.98 1.85 1.78 1.69 1.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,575
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 143.80 175.26 126.97 115.09 92.45 93.99 11.76 51.72%
EPS 13.28 29.15 14.00 18.04 14.30 26.82 1.98 37.28%
DPS 9.98 16.27 7.50 8.48 11.00 6.75 0.00 -
NAPS 2.0069 1.9769 1.8477 1.7773 1.7092 1.7108 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 2.59 3.05 2.43 2.12 1.70 3.48 0.00 -
P/RPS 1.80 1.74 1.91 1.84 1.86 3.70 0.00 -
P/EPS 19.48 10.45 17.34 11.73 12.03 12.98 0.00 -
EY 5.13 9.57 5.77 8.52 8.32 7.70 0.00 -
DY 3.86 5.34 3.09 4.01 6.47 1.94 0.00 -
P/NAPS 1.29 1.54 1.31 1.19 1.01 2.04 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 25/05/12 26/05/11 25/05/10 26/05/09 24/04/08 - -
Price 2.70 2.58 2.25 2.00 2.13 3.82 0.00 -
P/RPS 1.87 1.47 1.77 1.74 2.33 4.07 0.00 -
P/EPS 20.30 8.84 16.06 11.07 15.07 14.25 0.00 -
EY 4.92 11.31 6.23 9.03 6.64 7.02 0.00 -
DY 3.70 6.32 3.33 4.25 5.16 1.77 0.00 -
P/NAPS 1.34 1.30 1.22 1.12 1.26 2.23 0.00 -

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
Post a Comment