[SWKPLNT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 3.08%
YoY- -51.39%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 295,338 398,744 364,022 323,896 390,240 332,004 452,681 -6.86%
PBT 21,624 47,305 22,933 25,494 59,701 38,089 92,804 -21.54%
Tax -8,600 -10,153 -2,472 -1,729 -9,502 -6,464 -22,982 -15.10%
NP 13,024 37,152 20,461 23,765 50,198 31,625 69,821 -24.40%
-
NP to SH 13,336 37,381 20,841 24,564 50,537 32,788 70,756 -24.27%
-
Tax Rate 39.77% 21.46% 10.78% 6.78% 15.92% 16.97% 24.76% -
Total Cost 282,314 361,592 343,561 300,130 340,041 300,378 382,860 -4.94%
-
Net Worth 545,149 668,157 631,814 626,223 609,449 578,697 575,901 -0.91%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 186 - - - 22,365 14,910 18,637 -53.58%
Div Payout % 1.40% - - - 44.25% 45.47% 26.34% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 545,149 668,157 631,814 626,223 609,449 578,697 575,901 -0.91%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.41% 9.32% 5.62% 7.34% 12.86% 9.53% 15.42% -
ROE 2.45% 5.59% 3.30% 3.92% 8.29% 5.67% 12.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 105.64 142.63 130.21 115.86 139.59 118.76 161.92 -6.86%
EPS 4.77 13.37 7.45 8.79 18.08 11.73 25.31 -24.27%
DPS 0.07 0.00 0.00 0.00 8.00 5.33 6.67 -53.19%
NAPS 1.95 2.39 2.26 2.24 2.18 2.07 2.06 -0.91%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 105.48 142.41 130.01 115.68 139.37 118.57 161.67 -6.86%
EPS 4.76 13.35 7.44 8.77 18.05 11.71 25.27 -24.27%
DPS 0.07 0.00 0.00 0.00 7.99 5.33 6.66 -53.18%
NAPS 1.947 2.3863 2.2565 2.2365 2.1766 2.0668 2.0568 -0.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.80 1.59 1.78 1.90 2.56 2.49 2.68 -
P/RPS 1.70 1.11 1.37 1.64 1.83 2.10 1.66 0.39%
P/EPS 37.73 11.89 23.88 21.62 14.16 21.23 10.59 23.57%
EY 2.65 8.41 4.19 4.62 7.06 4.71 9.44 -19.07%
DY 0.04 0.00 0.00 0.00 3.13 2.14 2.49 -49.75%
P/NAPS 0.92 0.67 0.79 0.85 1.17 1.20 1.30 -5.59%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 24/11/17 17/11/16 27/11/15 24/11/14 28/11/13 21/11/12 -
Price 1.65 1.64 1.74 2.00 2.47 2.55 2.59 -
P/RPS 1.56 1.15 1.34 1.73 1.77 2.15 1.60 -0.42%
P/EPS 34.59 12.27 23.34 22.76 13.66 21.74 10.23 22.50%
EY 2.89 8.15 4.28 4.39 7.32 4.60 9.77 -18.36%
DY 0.04 0.00 0.00 0.00 3.24 2.09 2.57 -50.01%
P/NAPS 0.85 0.69 0.77 0.89 1.13 1.23 1.26 -6.34%

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