[SWKPLNT] YoY 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- 237.9%
YoY- -71.57%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
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 192,562 97,422 75,653 66,948 82,949 90,315 87,461 14.04%
PBT 40,653 25,655 2,658 5,453 10,075 4,668 5,441 39.77%
Tax -11,159 -6,258 -289 -3,126 -1,732 -654 -1,145 46.10%
NP 29,494 19,397 2,369 2,327 8,343 4,014 4,296 37.82%
-
NP to SH 29,385 19,392 2,424 2,394 8,422 4,129 4,498 36.68%
-
Tax Rate 27.45% 24.39% 10.87% 57.33% 17.19% 14.01% 21.04% -
Total Cost 163,068 78,025 73,284 64,621 74,606 86,301 83,165 11.86%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 15.32% 19.91% 3.13% 3.48% 10.06% 4.44% 4.91% -
ROE 4.70% 3.44% 0.45% 0.45% 1.28% 0.67% 0.72% -
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 69.01 34.91 27.11 23.95 29.67 32.31 31.28 14.08%
EPS 10.53 6.95 0.87 0.86 3.01 1.48 1.61 36.71%
DPS 0.00 0.00 0.00 0.00 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 68.77 34.79 27.02 23.91 29.62 32.26 31.24 14.04%
EPS 10.49 6.93 0.87 0.86 3.01 1.47 1.61 36.62%
DPS 0.00 0.00 0.00 0.00 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 3.09 4.53 6.05 6.81 5.29 5.91 6.33 -11.25%
P/EPS 20.23 22.73 188.78 190.35 52.12 129.32 123.06 -25.96%
EY 4.94 4.40 0.53 0.53 1.92 0.77 0.81 35.13%
DY 0.00 0.00 0.00 0.00 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 3.56 4.90 5.50 6.60 5.26 5.54 5.72 -7.59%
P/EPS 23.36 24.61 171.52 184.51 51.78 121.20 111.25 -22.88%
EY 4.28 4.06 0.58 0.54 1.93 0.83 0.90 29.64%
DY 0.00 0.00 0.00 0.00 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