[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1420.06%
YoY- -64.32%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 145,055 69,402 310,787 221,504 137,884 70,936 399,177 -49.17%
PBT 10,142 7,484 15,762 16,218 3,804 -1,649 -1,546 -
Tax -3,173 -2,884 -4,896 -6,450 -3,272 -146 -8,964 -50.05%
NP 6,969 4,600 10,866 9,768 532 -1,795 -10,510 -
-
NP to SH 7,080 4,656 11,179 10,002 658 -1,736 -10,252 -
-
Tax Rate 31.29% 38.54% 31.06% 39.77% 86.01% - - -
Total Cost 138,086 64,802 299,921 211,736 137,352 72,731 409,687 -51.66%
-
Net Worth 535,743 550,644 545,149 545,149 536,762 547,945 629,019 -10.17%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 139 139 139 139 139 139 - -
Div Payout % 1.97% 3.00% 1.25% 1.40% 21.24% 0.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 535,743 550,644 545,149 545,149 536,762 547,945 629,019 -10.17%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.80% 6.63% 3.50% 4.41% 0.39% -2.53% -2.63% -
ROE 1.32% 0.85% 2.05% 1.83% 0.12% -0.32% -1.63% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 51.98 24.83 111.17 79.23 49.32 25.37 142.79 -49.11%
EPS 2.54 1.67 4.00 3.58 0.23 -0.62 -3.66 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.00 -
NAPS 1.92 1.97 1.95 1.95 1.92 1.96 2.25 -10.05%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 51.81 24.79 111.00 79.11 49.24 25.33 142.56 -49.16%
EPS 2.53 1.66 3.99 3.57 0.24 -0.62 -3.66 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.00 -
NAPS 1.9134 1.9666 1.947 1.947 1.917 1.9569 2.2465 -10.17%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.64 1.55 1.70 1.80 1.63 1.79 1.80 -
P/RPS 3.15 6.24 1.53 2.27 3.30 7.05 1.26 84.51%
P/EPS 64.63 93.05 42.51 50.31 692.54 -288.26 -49.08 -
EY 1.55 1.07 2.35 1.99 0.14 -0.35 -2.04 -
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.00 -
P/NAPS 0.85 0.79 0.87 0.92 0.85 0.91 0.80 4.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 23/02/18 -
Price 1.49 1.58 1.51 1.65 1.58 1.65 1.79 -
P/RPS 2.87 6.36 1.36 2.08 3.20 6.50 1.25 74.30%
P/EPS 58.72 94.85 37.76 46.12 671.29 -265.71 -48.81 -
EY 1.70 1.05 2.65 2.17 0.15 -0.38 -2.05 -
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.00 -
P/NAPS 0.78 0.80 0.77 0.85 0.82 0.84 0.80 -1.67%

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