[SWKPLNT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 118.95%
YoY- -96.95%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 676,190 392,606 290,110 275,768 385,160 304,766 316,744 13.46%
PBT 145,202 68,042 20,284 7,608 54,582 6,306 25,426 33.65%
Tax -38,502 -17,284 -6,346 -6,544 -11,586 96 -2,368 59.09%
NP 106,700 50,758 13,938 1,064 42,996 6,402 23,058 29.05%
-
NP to SH 106,276 50,420 14,160 1,316 43,218 6,746 23,830 28.26%
-
Tax Rate 26.52% 25.40% 31.29% 86.01% 21.23% -1.52% 9.31% -
Total Cost 569,490 341,848 276,172 274,704 342,164 298,364 293,686 11.65%
-
Net Worth 625,031 563,644 535,743 536,762 659,771 620,632 620,632 0.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 27,903 279 279 279 - - - -
Div Payout % 26.26% 0.55% 1.97% 21.24% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 625,031 563,644 535,743 536,762 659,771 620,632 620,632 0.11%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.78% 12.93% 4.80% 0.39% 11.16% 2.10% 7.28% -
ROE 17.00% 8.95% 2.64% 0.25% 6.55% 1.09% 3.84% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 242.33 140.70 103.97 98.64 137.77 109.01 113.30 13.49%
EPS 38.08 18.06 5.08 0.46 15.46 2.42 8.52 28.31%
DPS 10.00 0.10 0.10 0.10 0.00 0.00 0.00 -
NAPS 2.24 2.02 1.92 1.92 2.36 2.22 2.22 0.14%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 241.50 140.22 103.61 98.49 137.56 108.85 113.12 13.46%
EPS 37.96 18.01 5.06 0.47 15.43 2.41 8.51 28.27%
DPS 9.97 0.10 0.10 0.10 0.00 0.00 0.00 -
NAPS 2.2323 2.013 1.9134 1.917 2.3563 2.2165 2.2165 0.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.13 1.58 1.64 1.63 1.57 1.91 1.98 -
P/RPS 0.88 1.12 1.58 1.65 1.14 1.75 1.75 -10.81%
P/EPS 5.59 8.74 32.32 346.27 10.16 79.15 23.23 -21.11%
EY 17.88 11.44 3.09 0.29 9.85 1.26 4.31 26.73%
DY 4.69 0.06 0.06 0.06 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 0.85 0.85 0.67 0.86 0.89 1.09%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 18/08/20 15/08/19 16/08/18 18/08/17 18/08/16 21/08/15 -
Price 2.46 1.71 1.49 1.58 1.56 1.79 1.79 -
P/RPS 1.02 1.22 1.43 1.60 1.13 1.64 1.58 -7.02%
P/EPS 6.46 9.46 29.36 335.65 10.09 74.18 21.00 -17.82%
EY 15.48 10.57 3.41 0.30 9.91 1.35 4.76 21.69%
DY 4.07 0.06 0.07 0.06 0.00 0.00 0.00 -
P/NAPS 1.10 0.85 0.78 0.82 0.66 0.81 0.81 5.22%

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