[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -58.35%
YoY- 368.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 347,528 238,604 145,055 69,402 310,787 221,504 137,884 84.89%
PBT 28,409 17,692 10,142 7,484 15,762 16,218 3,804 280.67%
Tax -7,715 -5,615 -3,173 -2,884 -4,896 -6,450 -3,272 76.87%
NP 20,694 12,077 6,969 4,600 10,866 9,768 532 1040.40%
-
NP to SH 20,918 12,243 7,080 4,656 11,179 10,002 658 897.22%
-
Tax Rate 27.16% 31.74% 31.29% 38.54% 31.06% 39.77% 86.01% -
Total Cost 326,834 226,527 138,086 64,802 299,921 211,736 137,352 77.95%
-
Net Worth 552,483 544,112 535,743 550,644 545,149 545,149 536,762 1.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 139 139 139 139 139 139 139 0.00%
Div Payout % 0.67% 1.14% 1.97% 3.00% 1.25% 1.40% 21.24% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 552,483 544,112 535,743 550,644 545,149 545,149 536,762 1.93%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.95% 5.06% 4.80% 6.63% 3.50% 4.41% 0.39% -
ROE 3.79% 2.25% 1.32% 0.85% 2.05% 1.83% 0.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 124.55 85.51 51.98 24.83 111.17 79.23 49.32 85.13%
EPS 7.50 4.39 2.54 1.67 4.00 3.58 0.23 914.22%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 1.98 1.95 1.92 1.97 1.95 1.95 1.92 2.06%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 124.12 85.22 51.81 24.79 111.00 79.11 49.24 84.90%
EPS 7.47 4.37 2.53 1.66 3.99 3.57 0.24 883.30%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 1.9732 1.9433 1.9134 1.9666 1.947 1.947 1.917 1.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.10 1.45 1.64 1.55 1.70 1.80 1.63 -
P/RPS 1.69 1.70 3.15 6.24 1.53 2.27 3.30 -35.91%
P/EPS 28.01 33.05 64.63 93.05 42.51 50.31 692.54 -88.14%
EY 3.57 3.03 1.55 1.07 2.35 1.99 0.14 761.25%
DY 0.02 0.03 0.03 0.03 0.03 0.03 0.03 -23.62%
P/NAPS 1.06 0.74 0.85 0.79 0.87 0.92 0.85 15.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 -
Price 1.75 1.65 1.49 1.58 1.51 1.65 1.58 -
P/RPS 1.41 1.93 2.87 6.36 1.36 2.08 3.20 -42.00%
P/EPS 23.34 37.61 58.72 94.85 37.76 46.12 671.29 -89.28%
EY 4.28 2.66 1.70 1.05 2.65 2.17 0.15 828.07%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.88 0.85 0.78 0.80 0.77 0.85 0.82 4.80%

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