[SWKPLNT] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -87.4%
YoY- 103.07%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 243,637 132,224 108,924 89,283 100,119 110,950 91,310 17.75%
PBT 43,787 21,873 10,717 -456 -37,025 8,529 3,354 53.38%
Tax -11,113 -5,553 -2,100 1,554 -1,349 -4,544 -644 60.68%
NP 32,674 16,320 8,617 1,098 -38,374 3,985 2,710 51.37%
-
NP to SH 32,532 16,264 8,675 1,177 -38,288 6,580 2,875 49.77%
-
Tax Rate 25.38% 25.39% 19.60% - - 53.28% 19.20% -
Total Cost 210,963 115,904 100,307 88,185 138,493 106,965 88,600 15.54%
-
Net Worth 669,676 583,176 552,483 545,149 629,019 640,201 629,019 1.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 13,951 - - - - - 12,580 1.73%
Div Payout % 42.89% - - - - - 437.58% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 669,676 583,176 552,483 545,149 629,019 640,201 629,019 1.04%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.41% 12.34% 7.91% 1.23% -38.33% 3.59% 2.97% -
ROE 4.86% 2.79% 1.57% 0.22% -6.09% 1.03% 0.46% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 87.32 47.39 39.04 31.94 35.81 39.69 32.66 17.79%
EPS 11.66 5.83 3.11 0.42 -13.70 2.35 1.03 49.79%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 4.50 1.76%
NAPS 2.40 2.09 1.98 1.95 2.25 2.29 2.25 1.08%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 87.01 47.22 38.90 31.89 35.76 39.63 32.61 17.75%
EPS 11.62 5.81 3.10 0.42 -13.67 2.35 1.03 49.70%
DPS 4.98 0.00 0.00 0.00 0.00 0.00 4.49 1.73%
NAPS 2.3917 2.0828 1.9732 1.947 2.2465 2.2864 2.2465 1.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.48 2.25 2.10 1.70 1.80 1.85 2.12 -
P/RPS 2.84 4.75 5.38 5.32 5.03 4.66 6.49 -12.85%
P/EPS 21.27 38.60 67.55 403.79 -13.14 78.60 206.15 -31.49%
EY 4.70 2.59 1.48 0.25 -7.61 1.27 0.49 45.71%
DY 2.02 0.00 0.00 0.00 0.00 0.00 2.12 -0.80%
P/NAPS 1.03 1.08 1.06 0.87 0.80 0.81 0.94 1.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 19/02/21 18/02/20 21/02/19 23/02/18 24/02/17 18/02/16 -
Price 3.16 2.16 1.75 1.51 1.79 1.78 1.88 -
P/RPS 3.62 4.56 4.48 4.73 5.00 4.49 5.76 -7.44%
P/EPS 27.10 37.06 56.29 358.66 -13.07 75.63 182.81 -27.22%
EY 3.69 2.70 1.78 0.28 -7.65 1.32 0.55 37.29%
DY 1.58 0.00 0.00 0.00 0.00 0.00 2.39 -6.65%
P/NAPS 1.32 1.03 0.88 0.77 0.80 0.78 0.84 7.81%

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