[SWKPLNT] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -695.74%
YoY- -681.88%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 83,620 66,948 70,936 100,119 106,478 82,949 109,631 -16.50%
PBT 12,414 5,453 -1,649 -37,025 8,188 10,075 13,281 -4.39%
Tax -3,178 -3,126 -146 -1,349 -1,822 -1,732 -3,323 -2.92%
NP 9,236 2,327 -1,795 -38,374 6,366 8,343 9,958 -4.88%
-
NP to SH 9,344 2,394 -1,736 -38,288 6,427 8,422 9,990 -4.35%
-
Tax Rate 25.60% 57.33% - - 22.25% 17.19% 25.02% -
Total Cost 74,384 64,621 72,731 138,493 100,112 74,606 99,673 -17.71%
-
Net Worth 545,149 536,762 547,945 629,019 668,157 659,771 559,128 -1.67%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 139 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 545,149 536,762 547,945 629,019 668,157 659,771 559,128 -1.67%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.05% 3.48% -2.53% -38.33% 5.98% 10.06% 9.08% -
ROE 1.71% 0.45% -0.32% -6.09% 0.96% 1.28% 1.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.91 23.95 25.37 35.81 38.09 29.67 39.21 -16.50%
EPS 3.34 0.86 -0.62 -13.70 2.30 3.01 3.57 -4.33%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.92 1.96 2.25 2.39 2.36 2.00 -1.67%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.86 23.91 25.33 35.76 38.03 29.62 39.15 -16.50%
EPS 3.34 0.86 -0.62 -13.67 2.30 3.01 3.57 -4.33%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.947 1.917 1.9569 2.2465 2.3863 2.3563 1.9969 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.63 1.79 1.80 1.59 1.57 1.69 -
P/RPS 6.02 6.81 7.05 5.03 4.17 5.29 4.31 24.92%
P/EPS 53.85 190.35 -288.26 -13.14 69.16 52.12 47.29 9.03%
EY 1.86 0.53 -0.35 -7.61 1.45 1.92 2.11 -8.05%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.91 0.80 0.67 0.67 0.85 5.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 18/08/17 18/05/17 -
Price 1.65 1.58 1.65 1.79 1.64 1.56 1.61 -
P/RPS 5.52 6.60 6.50 5.00 4.31 5.26 4.11 21.70%
P/EPS 49.37 184.51 -265.71 -13.07 71.34 51.78 45.05 6.28%
EY 2.03 0.54 -0.38 -7.65 1.40 1.93 2.22 -5.78%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.84 0.80 0.69 0.66 0.81 3.26%

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