[SWKPLNT] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.61%
YoY- -65.25%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 310,787 399,177 383,967 334,232 389,901 362,052 430,172 -5.27%
PBT 15,762 -1,546 25,729 22,475 70,044 44,564 66,341 -21.29%
Tax -4,896 -8,964 -6,398 -1,941 -9,159 -8,814 -21,492 -21.84%
NP 10,866 -10,510 19,331 20,534 60,885 35,750 44,849 -21.03%
-
NP to SH 11,179 -10,252 22,212 21,298 61,292 39,685 46,333 -21.08%
-
Tax Rate 31.06% - 24.87% 8.64% 13.08% 19.78% 32.40% -
Total Cost 299,921 409,687 364,636 313,698 329,016 326,302 385,323 -4.08%
-
Net Worth 545,149 629,019 640,201 629,019 615,040 581,493 567,514 -0.66%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 139 - - 12,580 25,160 22,365 27,956 -58.67%
Div Payout % 1.25% - - 59.07% 41.05% 56.36% 60.34% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 545,149 629,019 640,201 629,019 615,040 581,493 567,514 -0.66%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.50% -2.63% 5.03% 6.14% 15.62% 9.87% 10.43% -
ROE 2.05% -1.63% 3.47% 3.39% 9.97% 6.82% 8.16% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 111.17 142.79 137.34 119.55 139.47 129.51 153.87 -5.27%
EPS 4.00 -3.66 7.94 7.62 21.92 14.20 16.57 -21.08%
DPS 0.05 0.00 0.00 4.50 9.00 8.00 10.00 -58.63%
NAPS 1.95 2.25 2.29 2.25 2.20 2.08 2.03 -0.66%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 111.00 142.56 137.13 119.37 139.25 129.30 153.63 -5.27%
EPS 3.99 -3.66 7.93 7.61 21.89 14.17 16.55 -21.10%
DPS 0.05 0.00 0.00 4.49 8.99 7.99 9.98 -58.61%
NAPS 1.947 2.2465 2.2864 2.2465 2.1966 2.0768 2.0268 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.70 1.80 1.85 2.12 2.34 2.57 2.70 -
P/RPS 1.53 1.26 1.35 1.77 1.68 1.98 1.75 -2.21%
P/EPS 42.51 -49.08 23.28 27.83 10.67 18.10 16.29 17.32%
EY 2.35 -2.04 4.29 3.59 9.37 5.52 6.14 -14.78%
DY 0.03 0.00 0.00 2.12 3.85 3.11 3.70 -55.16%
P/NAPS 0.87 0.80 0.81 0.94 1.06 1.24 1.33 -6.82%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 23/02/18 24/02/17 18/02/16 24/02/15 27/02/14 27/02/13 -
Price 1.51 1.79 1.78 1.88 2.28 2.59 2.63 -
P/RPS 1.36 1.25 1.30 1.57 1.63 2.00 1.71 -3.74%
P/EPS 37.76 -48.81 22.40 24.68 10.40 18.25 15.87 15.53%
EY 2.65 -2.05 4.46 4.05 9.62 5.48 6.30 -13.43%
DY 0.03 0.00 0.00 2.39 3.95 3.09 3.80 -55.36%
P/NAPS 0.77 0.80 0.78 0.84 1.04 1.25 1.30 -8.35%

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