[SWKPLNT] YoY Cumulative 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- 54.62%
YoY- -51.39%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 221,504 299,058 273,017 242,922 292,680 249,003 339,511 -6.86%
PBT 16,218 35,479 17,200 19,121 44,776 28,567 69,603 -21.54%
Tax -6,450 -7,615 -1,854 -1,297 -7,127 -4,848 -17,237 -15.10%
NP 9,768 27,864 15,346 17,824 37,649 23,719 52,366 -24.40%
-
NP to SH 10,002 28,036 15,631 18,423 37,903 24,591 53,067 -24.27%
-
Tax Rate 39.77% 21.46% 10.78% 6.78% 15.92% 16.97% 24.76% -
Total Cost 211,736 271,194 257,671 225,098 255,031 225,284 287,145 -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 139 - - - 16,773 11,182 13,978 -53.61%
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 1.83% 4.20% 2.47% 2.94% 6.22% 4.25% 9.21% -
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 79.23 106.97 97.66 86.89 104.69 89.07 121.44 -6.86%
EPS 3.58 10.03 5.59 6.59 13.56 8.80 18.98 -24.26%
DPS 0.05 0.00 0.00 0.00 6.00 4.00 5.00 -53.56%
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 79.11 106.81 97.51 86.76 104.53 88.93 121.25 -6.86%
EPS 3.57 10.01 5.58 6.58 13.54 8.78 18.95 -24.27%
DPS 0.05 0.00 0.00 0.00 5.99 3.99 4.99 -53.55%
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 2.27 1.49 1.82 2.19 2.45 2.80 2.21 0.44%
P/EPS 50.31 15.85 31.84 28.83 18.88 28.31 14.12 23.57%
EY 1.99 6.31 3.14 3.47 5.30 3.53 7.08 -19.05%
DY 0.03 0.00 0.00 0.00 2.34 1.61 1.87 -49.76%
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 2.08 1.53 1.78 2.30 2.36 2.86 2.13 -0.39%
P/EPS 46.12 16.35 31.12 30.35 18.22 28.99 13.64 22.50%
EY 2.17 6.11 3.21 3.29 5.49 3.45 7.33 -18.35%
DY 0.03 0.00 0.00 0.00 2.43 1.57 1.93 -50.02%
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