[SWKPLNT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -16.3%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 334,232 340,143 349,692 356,807 389,901 405,729 415,681 -13.49%
PBT 22,475 44,389 43,913 55,453 70,044 60,773 75,249 -55.21%
Tax -1,941 -3,329 -1,730 -4,480 -9,159 -11,093 -17,479 -76.80%
NP 20,534 41,060 42,183 50,973 60,885 49,680 57,770 -49.72%
-
NP to SH 21,298 41,812 42,455 51,299 61,292 52,997 61,648 -50.66%
-
Tax Rate 8.64% 7.50% 3.94% 8.08% 13.08% 18.25% 23.23% -
Total Cost 313,698 299,083 307,509 305,834 329,016 356,049 357,911 -8.39%
-
Net Worth 629,019 626,223 620,632 615,040 615,040 609,449 603,858 2.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,580 8,386 8,386 25,160 25,160 27,956 39,138 -52.97%
Div Payout % 59.07% 20.06% 19.75% 49.05% 41.05% 52.75% 63.49% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 629,019 626,223 620,632 615,040 615,040 609,449 603,858 2.75%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.14% 12.07% 12.06% 14.29% 15.62% 12.24% 13.90% -
ROE 3.39% 6.68% 6.84% 8.34% 9.97% 8.70% 10.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.55 121.67 125.08 127.63 139.47 145.13 148.69 -13.49%
EPS 7.62 14.96 15.19 18.35 21.92 18.96 22.05 -50.65%
DPS 4.50 3.00 3.00 9.00 9.00 10.00 14.00 -52.97%
NAPS 2.25 2.24 2.22 2.20 2.20 2.18 2.16 2.75%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.37 121.48 124.89 127.43 139.25 144.90 148.46 -13.49%
EPS 7.61 14.93 15.16 18.32 21.89 18.93 22.02 -50.65%
DPS 4.49 3.00 3.00 8.99 8.99 9.98 13.98 -53.00%
NAPS 2.2465 2.2365 2.2165 2.1966 2.1966 2.1766 2.1566 2.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.12 1.90 1.98 2.24 2.34 2.56 2.82 -
P/RPS 1.77 1.56 1.58 1.76 1.68 1.76 1.90 -4.60%
P/EPS 27.83 12.70 13.04 12.21 10.67 13.50 12.79 67.67%
EY 3.59 7.87 7.67 8.19 9.37 7.41 7.82 -40.40%
DY 2.12 1.58 1.52 4.02 3.85 3.91 4.96 -43.17%
P/NAPS 0.94 0.85 0.89 1.02 1.06 1.17 1.31 -19.80%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 27/11/15 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 -
Price 1.88 2.00 1.79 2.20 2.28 2.47 2.56 -
P/RPS 1.57 1.64 1.43 1.72 1.63 1.70 1.72 -5.88%
P/EPS 24.68 13.37 11.79 11.99 10.40 13.03 11.61 65.09%
EY 4.05 7.48 8.48 8.34 9.62 7.67 8.61 -39.43%
DY 2.39 1.50 1.68 4.09 3.95 4.05 5.47 -42.33%
P/NAPS 0.84 0.89 0.81 1.00 1.04 1.13 1.19 -20.67%

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