[SWKPLNT] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 24.21%
YoY- 176.06%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 424,164 328,243 349,692 415,681 355,633 478,463 417,652 0.25%
PBT 49,867 12,915 43,913 75,249 30,802 96,422 75,047 -6.57%
Tax -12,239 -709 -1,730 -17,479 -10,080 -25,647 -22,922 -9.92%
NP 37,628 12,206 42,183 57,770 20,722 70,775 52,125 -5.28%
-
NP to SH 40,447 12,756 42,455 61,648 22,331 75,197 52,527 -4.25%
-
Tax Rate 24.54% 5.49% 3.94% 23.23% 32.73% 26.60% 30.54% -
Total Cost 386,536 316,037 307,509 357,911 334,911 407,688 365,527 0.93%
-
Net Worth 659,771 620,632 620,632 603,858 561,923 567,514 539,396 3.41%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 12,580 8,386 39,138 13,978 41,915 27,430 -
Div Payout % - 98.62% 19.75% 63.49% 62.60% 55.74% 52.22% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 659,771 620,632 620,632 603,858 561,923 567,514 539,396 3.41%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 279,480 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.87% 3.72% 12.06% 13.90% 5.83% 14.79% 12.48% -
ROE 6.13% 2.06% 6.84% 10.21% 3.97% 13.25% 9.74% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 151.72 117.41 125.08 148.69 127.21 171.15 149.44 0.25%
EPS 14.47 4.56 15.19 22.05 7.99 26.90 18.79 -4.25%
DPS 0.00 4.50 3.00 14.00 5.00 15.00 9.80 -
NAPS 2.36 2.22 2.22 2.16 2.01 2.03 1.93 3.40%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 151.49 117.23 124.89 148.46 127.01 170.88 149.16 0.25%
EPS 14.45 4.56 15.16 22.02 7.98 26.86 18.76 -4.25%
DPS 0.00 4.49 3.00 13.98 4.99 14.97 9.80 -
NAPS 2.3563 2.2165 2.2165 2.1566 2.0069 2.0268 1.9264 3.41%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.57 1.91 1.98 2.82 2.57 2.73 2.41 -
P/RPS 1.03 1.63 1.58 1.90 2.02 1.60 1.61 -7.16%
P/EPS 10.85 41.86 13.04 12.79 32.17 10.15 12.82 -2.73%
EY 9.22 2.39 7.67 7.82 3.11 9.85 7.80 2.82%
DY 0.00 2.36 1.52 4.96 1.95 5.49 4.07 -
P/NAPS 0.67 0.86 0.89 1.31 1.28 1.34 1.25 -9.86%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 18/08/17 18/08/16 21/08/15 27/08/14 23/08/13 14/08/12 25/08/11 -
Price 1.56 1.79 1.79 2.56 2.50 2.98 2.24 -
P/RPS 1.03 1.52 1.43 1.72 1.97 1.74 1.50 -6.06%
P/EPS 10.78 39.23 11.79 11.61 31.30 11.08 11.92 -1.65%
EY 9.27 2.55 8.48 8.61 3.20 9.03 8.39 1.67%
DY 0.00 2.51 1.68 5.47 2.00 5.03 4.38 -
P/NAPS 0.66 0.81 0.81 1.19 1.24 1.47 1.16 -8.96%

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