[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 118.95%
YoY- -96.95%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 277,608 310,787 295,338 275,768 283,744 399,177 398,744 -21.46%
PBT 29,936 15,762 21,624 7,608 -6,596 -1,546 47,305 -26.31%
Tax -11,536 -4,896 -8,600 -6,544 -584 -8,964 -10,153 8.89%
NP 18,400 10,866 13,024 1,064 -7,180 -10,510 37,152 -37.42%
-
NP to SH 18,624 11,179 13,336 1,316 -6,944 -10,252 37,381 -37.18%
-
Tax Rate 38.54% 31.06% 39.77% 86.01% - - 21.46% -
Total Cost 259,208 299,921 282,314 274,704 290,924 409,687 361,592 -19.91%
-
Net Worth 550,644 545,149 545,149 536,762 547,945 629,019 668,157 -12.10%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 559 139 186 279 559 - - -
Div Payout % 3.00% 1.25% 1.40% 21.24% 0.00% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,644 545,149 545,149 536,762 547,945 629,019 668,157 -12.10%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.63% 3.50% 4.41% 0.39% -2.53% -2.63% 9.32% -
ROE 3.38% 2.05% 2.45% 0.25% -1.27% -1.63% 5.59% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 99.32 111.17 105.64 98.64 101.50 142.79 142.63 -21.45%
EPS 6.68 4.00 4.77 0.46 -2.48 -3.66 13.37 -37.06%
DPS 0.20 0.05 0.07 0.10 0.20 0.00 0.00 -
NAPS 1.97 1.95 1.95 1.92 1.96 2.25 2.39 -12.09%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 99.15 111.00 105.48 98.49 101.34 142.56 142.41 -21.46%
EPS 6.65 3.99 4.76 0.47 -2.48 -3.66 13.35 -37.18%
DPS 0.20 0.05 0.07 0.10 0.20 0.00 0.00 -
NAPS 1.9666 1.947 1.947 1.917 1.9569 2.2465 2.3863 -12.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.55 1.70 1.80 1.63 1.79 1.80 1.59 -
P/RPS 1.56 1.53 1.70 1.65 1.76 1.26 1.11 25.49%
P/EPS 23.26 42.51 37.73 346.27 -72.07 -49.08 11.89 56.48%
EY 4.30 2.35 2.65 0.29 -1.39 -2.04 8.41 -36.08%
DY 0.13 0.03 0.04 0.06 0.11 0.00 0.00 -
P/NAPS 0.79 0.87 0.92 0.85 0.91 0.80 0.67 11.62%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 -
Price 1.58 1.51 1.65 1.58 1.65 1.79 1.64 -
P/RPS 1.59 1.36 1.56 1.60 1.63 1.25 1.15 24.13%
P/EPS 23.71 37.76 34.59 335.65 -66.43 -48.81 12.27 55.20%
EY 4.22 2.65 2.89 0.30 -1.51 -2.05 8.15 -35.54%
DY 0.13 0.03 0.04 0.06 0.12 0.00 0.00 -
P/NAPS 0.80 0.77 0.85 0.82 0.84 0.80 0.69 10.37%

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