[SWKPLNT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.77%
YoY- -54.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 325,389 356,807 392,089 402,640 490,721 355,524 322,255 0.16%
PBT 13,688 55,453 60,418 49,704 105,428 57,890 66,796 -23.19%
Tax -1,200 -4,480 -14,682 -14,067 -28,223 -18,946 -15,536 -34.71%
NP 12,488 50,973 45,736 35,637 77,205 38,944 51,260 -20.95%
-
NP to SH 13,125 51,299 49,634 37,175 81,607 39,190 50,509 -20.10%
-
Tax Rate 8.77% 8.08% 24.30% 28.30% 26.77% 32.73% 23.26% -
Total Cost 312,901 305,834 346,353 367,003 413,516 316,580 270,995 2.42%
-
Net Worth 615,040 615,040 589,880 561,923 553,536 517,345 497,644 3.58%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,580 25,160 22,365 27,956 45,544 21,000 23,750 -10.04%
Div Payout % 95.85% 49.05% 45.06% 75.20% 55.81% 53.59% 47.02% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 615,040 615,040 589,880 561,923 553,536 517,345 497,644 3.58%
NOSH 280,000 280,000 280,000 280,000 280,000 279,646 279,575 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.84% 14.29% 11.66% 8.85% 15.73% 10.95% 15.91% -
ROE 2.13% 8.34% 8.41% 6.62% 14.74% 7.58% 10.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.39 127.63 140.25 144.02 175.53 127.13 115.27 0.16%
EPS 4.69 18.35 17.75 13.30 29.19 14.01 18.07 -20.11%
DPS 4.50 9.00 8.00 10.00 16.30 7.50 8.50 -10.04%
NAPS 2.20 2.20 2.11 2.01 1.98 1.85 1.78 3.59%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.21 127.43 140.03 143.80 175.26 126.97 115.09 0.16%
EPS 4.69 18.32 17.73 13.28 29.15 14.00 18.04 -20.09%
DPS 4.49 8.99 7.99 9.98 16.27 7.50 8.48 -10.04%
NAPS 2.1966 2.1966 2.1067 2.0069 1.9769 1.8477 1.7773 3.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.97 2.24 2.68 2.59 3.05 2.43 2.12 -
P/RPS 1.69 1.76 1.91 1.80 1.74 1.91 1.84 -1.40%
P/EPS 41.96 12.21 15.10 19.48 10.45 17.34 11.73 23.64%
EY 2.38 8.19 6.62 5.13 9.57 5.77 8.52 -19.13%
DY 2.28 4.02 2.99 3.86 5.34 3.09 4.01 -8.97%
P/NAPS 0.90 1.02 1.27 1.29 1.54 1.31 1.19 -4.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 27/05/14 28/05/13 25/05/12 26/05/11 25/05/10 -
Price 1.91 2.20 2.61 2.70 2.58 2.25 2.00 -
P/RPS 1.64 1.72 1.86 1.87 1.47 1.77 1.74 -0.98%
P/EPS 40.68 11.99 14.70 20.30 8.84 16.06 11.07 24.19%
EY 2.46 8.34 6.80 4.92 11.31 6.23 9.03 -19.46%
DY 2.36 4.09 3.07 3.70 6.32 3.33 4.25 -9.33%
P/NAPS 0.87 1.00 1.24 1.34 1.30 1.22 1.12 -4.11%

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