[SWKPLNT] QoQ TTM 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- 57.18%
YoY- 169.8%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 347,528 327,887 317,958 309,253 310,787 321,623 344,481 0.58%
PBT 28,409 17,236 22,100 24,895 15,762 -20,807 -25,033 -
Tax -7,715 -4,061 -4,797 -7,634 -4,896 -7,799 -6,443 12.72%
NP 20,694 13,175 17,303 17,261 10,866 -28,606 -31,476 -
-
NP to SH 20,918 13,420 17,601 17,571 11,179 -28,286 -31,203 -
-
Tax Rate 27.16% 23.56% 21.71% 30.66% 31.06% - - -
Total Cost 326,834 314,712 300,655 291,992 299,921 350,229 375,957 -8.88%
-
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% 1.04% 0.79% 0.80% 1.25% 0.00% 0.00% -
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% 4.02% 5.44% 5.58% 3.50% -8.89% -9.14% -
ROE 3.79% 2.47% 3.29% 3.19% 2.05% -5.19% -5.81% -
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 124.55 117.51 113.95 110.64 111.17 115.04 123.22 0.71%
EPS 7.50 4.81 6.31 6.29 4.00 -10.12 -11.16 -
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 124.12 117.10 113.56 110.45 111.00 114.87 123.03 0.58%
EPS 7.47 4.79 6.29 6.28 3.99 -10.10 -11.14 -
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 1.23 1.44 1.40 1.53 1.56 1.32 17.85%
P/EPS 28.01 30.15 26.00 24.66 42.51 -17.79 -14.60 -
EY 3.57 3.32 3.85 4.06 2.35 -5.62 -6.85 -
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 1.40 1.31 1.43 1.36 1.43 1.28 6.64%
P/EPS 23.34 34.31 23.62 25.13 37.76 -16.31 -14.16 -
EY 4.28 2.91 4.23 3.98 2.65 -6.13 -7.06 -
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