[SWKPLNT] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -49.06%
YoY- -65.25%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 364,327 328,243 325,389 334,232 340,143 349,692 356,807 1.39%
PBT 20,554 12,915 13,688 22,475 44,389 43,913 55,453 -48.30%
Tax -2,498 -709 -1,200 -1,941 -3,329 -1,730 -4,480 -32.18%
NP 18,056 12,206 12,488 20,534 41,060 42,183 50,973 -49.84%
-
NP to SH 18,506 12,756 13,125 21,298 41,812 42,455 51,299 -49.22%
-
Tax Rate 12.15% 5.49% 8.77% 8.64% 7.50% 3.94% 8.08% -
Total Cost 346,271 316,037 312,901 313,698 299,083 307,509 305,834 8.60%
-
Net Worth 631,814 620,632 615,040 629,019 626,223 620,632 615,040 1.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,580 12,580 12,580 12,580 8,386 8,386 25,160 -36.92%
Div Payout % 67.98% 98.62% 95.85% 59.07% 20.06% 19.75% 49.05% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 631,814 620,632 615,040 629,019 626,223 620,632 615,040 1.80%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.96% 3.72% 3.84% 6.14% 12.07% 12.06% 14.29% -
ROE 2.93% 2.06% 2.13% 3.39% 6.68% 6.84% 8.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.32 117.41 116.39 119.55 121.67 125.08 127.63 1.39%
EPS 6.62 4.56 4.69 7.62 14.96 15.19 18.35 -49.22%
DPS 4.50 4.50 4.50 4.50 3.00 3.00 9.00 -36.92%
NAPS 2.26 2.22 2.20 2.25 2.24 2.22 2.20 1.80%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.12 117.23 116.21 119.37 121.48 124.89 127.43 1.39%
EPS 6.61 4.56 4.69 7.61 14.93 15.16 18.32 -49.22%
DPS 4.49 4.49 4.49 4.49 3.00 3.00 8.99 -36.97%
NAPS 2.2565 2.2165 2.1966 2.2465 2.2365 2.2165 2.1966 1.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.78 1.91 1.97 2.12 1.90 1.98 2.24 -
P/RPS 1.37 1.63 1.69 1.77 1.56 1.58 1.76 -15.34%
P/EPS 26.89 41.86 41.96 27.83 12.70 13.04 12.21 69.02%
EY 3.72 2.39 2.38 3.59 7.87 7.67 8.19 -40.82%
DY 2.53 2.36 2.28 2.12 1.58 1.52 4.02 -26.49%
P/NAPS 0.79 0.86 0.90 0.94 0.85 0.89 1.02 -15.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 20/05/16 18/02/16 27/11/15 21/08/15 22/05/15 -
Price 1.74 1.79 1.91 1.88 2.00 1.79 2.20 -
P/RPS 1.34 1.52 1.64 1.57 1.64 1.43 1.72 -15.29%
P/EPS 26.29 39.23 40.68 24.68 13.37 11.79 11.99 68.53%
EY 3.80 2.55 2.46 4.05 7.48 8.48 8.34 -40.70%
DY 2.59 2.51 2.36 2.39 1.50 1.68 4.09 -26.19%
P/NAPS 0.77 0.81 0.87 0.84 0.89 0.81 1.00 -15.95%

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