Highlights

[SWKPLNT] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [SWKPLNT]: SARAWAK PLANTATION BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     15.28%    YoY -     22.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 318,138 290,110 277,608 310,787 295,338 275,768 283,744 7.92%
  QoQ % 9.66% 4.50% -10.68% 5.23% 7.10% -2.81% -
  Horiz. % 112.12% 102.24% 97.84% 109.53% 104.09% 97.19% 100.00%
PBT 23,589 20,284 29,936 15,762 21,624 7,608 -6,596 -
  QoQ % 16.30% -32.24% 89.93% -27.11% 184.23% 215.34% -
  Horiz. % -357.63% -307.52% -453.85% -238.96% -327.84% -115.34% 100.00%
Tax -7,486 -6,346 -11,536 -4,896 -8,600 -6,544 -584 446.90%
  QoQ % -17.97% 44.99% -135.62% 43.07% -31.42% -1,020.55% -
  Horiz. % 1,281.96% 1,086.64% 1,975.34% 838.36% 1,472.60% 1,120.55% 100.00%
NP 16,102 13,938 18,400 10,866 13,024 1,064 -7,180 -
  QoQ % 15.53% -24.25% 69.34% -16.57% 1,124.06% 114.82% -
  Horiz. % -224.27% -194.12% -256.27% -151.34% -181.39% -14.82% 100.00%
NP to SH 16,324 14,160 18,624 11,179 13,336 1,316 -6,944 -
  QoQ % 15.28% -23.97% 66.60% -16.17% 913.37% 118.95% -
  Horiz. % -235.08% -203.92% -268.20% -160.99% -192.05% -18.95% 100.00%
Tax Rate 31.74 % 31.29 % 38.54 % 31.06 % 39.77 % 86.01 % - % -
  QoQ % 1.44% -18.81% 24.08% -21.90% -53.76% 0.00% -
  Horiz. % 36.90% 36.38% 44.81% 36.11% 46.24% 100.00% -
Total Cost 302,036 276,172 259,208 299,921 282,314 274,704 290,924 2.53%
  QoQ % 9.37% 6.54% -13.57% 6.24% 2.77% -5.58% -
  Horiz. % 103.82% 94.93% 89.10% 103.09% 97.04% 94.42% 100.00%
Net Worth 544,112 535,743 550,644 545,149 545,149 536,762 547,945 -0.47%
  QoQ % 1.56% -2.71% 1.01% 0.00% 1.56% -2.04% -
  Horiz. % 99.30% 97.77% 100.49% 99.49% 99.49% 97.96% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 186 279 559 139 186 279 559 -51.95%
  QoQ % -33.33% -50.09% 299.93% -25.00% -33.33% -50.00% -
  Horiz. % 33.27% 49.91% 99.98% 25.00% 33.33% 50.00% 100.00%
Div Payout % 1.14 % 1.97 % 3.00 % 1.25 % 1.40 % 21.24 % - % -
  QoQ % -42.13% -34.33% 140.00% -10.71% -93.41% 0.00% -
  Horiz. % 5.37% 9.27% 14.12% 5.89% 6.59% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 544,112 535,743 550,644 545,149 545,149 536,762 547,945 -0.47%
  QoQ % 1.56% -2.71% 1.01% 0.00% 1.56% -2.04% -
  Horiz. % 99.30% 97.77% 100.49% 99.49% 99.49% 97.96% 100.00%
NOSH 279,032 279,033 279,515 279,564 279,564 279,564 279,564 -0.13%
  QoQ % -0.00% -0.17% -0.02% 0.00% 0.00% 0.00% -
  Horiz. % 99.81% 99.81% 99.98% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.06 % 4.80 % 6.63 % 3.50 % 4.41 % 0.39 % -2.53 % -
  QoQ % 5.42% -27.60% 89.43% -20.63% 1,030.77% 115.42% -
  Horiz. % -200.00% -189.72% -262.06% -138.34% -174.31% -15.42% 100.00%
ROE 3.00 % 2.64 % 3.38 % 2.05 % 2.45 % 0.25 % -1.27 % -
  QoQ % 13.64% -21.89% 64.88% -16.33% 880.00% 119.69% -
  Horiz. % -236.22% -207.87% -266.14% -161.42% -192.91% -19.69% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 114.02 103.97 99.32 111.17 105.64 98.64 101.50 8.06%
  QoQ % 9.67% 4.68% -10.66% 5.23% 7.10% -2.82% -
  Horiz. % 112.33% 102.43% 97.85% 109.53% 104.08% 97.18% 100.00%
EPS 5.85 5.08 6.68 4.00 4.77 0.46 -2.48 -
  QoQ % 15.16% -23.95% 67.00% -16.14% 936.96% 118.55% -
  Horiz. % -235.89% -204.84% -269.35% -161.29% -192.34% -18.55% 100.00%
DPS 0.07 0.10 0.20 0.05 0.07 0.10 0.20 -50.30%
  QoQ % -30.00% -50.00% 300.00% -28.57% -30.00% -50.00% -
  Horiz. % 35.00% 50.00% 100.00% 25.00% 35.00% 50.00% 100.00%
NAPS 1.9500 1.9200 1.9700 1.9500 1.9500 1.9200 1.9600 -0.34%
  QoQ % 1.56% -2.54% 1.03% 0.00% 1.56% -2.04% -
  Horiz. % 99.49% 97.96% 100.51% 99.49% 99.49% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 113.62 103.61 99.15 111.00 105.48 98.49 101.34 7.92%
  QoQ % 9.66% 4.50% -10.68% 5.23% 7.10% -2.81% -
  Horiz. % 112.12% 102.24% 97.84% 109.53% 104.09% 97.19% 100.00%
EPS 5.83 5.06 6.65 3.99 4.76 0.47 -2.48 -
  QoQ % 15.22% -23.91% 66.67% -16.18% 912.77% 118.95% -
  Horiz. % -235.08% -204.03% -268.15% -160.89% -191.94% -18.95% 100.00%
DPS 0.07 0.10 0.20 0.05 0.07 0.10 0.20 -50.30%
  QoQ % -30.00% -50.00% 300.00% -28.57% -30.00% -50.00% -
  Horiz. % 35.00% 50.00% 100.00% 25.00% 35.00% 50.00% 100.00%
NAPS 1.9433 1.9134 1.9666 1.9470 1.9470 1.9170 1.9569 -0.46%
  QoQ % 1.56% -2.71% 1.01% 0.00% 1.56% -2.04% -
  Horiz. % 99.31% 97.78% 100.50% 99.49% 99.49% 97.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.4500 1.6400 1.5500 1.7000 1.8000 1.6300 1.7900 -
P/RPS 1.27 1.58 1.56 1.53 1.70 1.65 1.76 -19.53%
  QoQ % -19.62% 1.28% 1.96% -10.00% 3.03% -6.25% -
  Horiz. % 72.16% 89.77% 88.64% 86.93% 96.59% 93.75% 100.00%
P/EPS 24.79 32.32 23.26 42.51 37.73 346.27 -72.07 -
  QoQ % -23.30% 38.95% -45.28% 12.67% -89.10% 580.46% -
  Horiz. % -34.40% -44.85% -32.27% -58.98% -52.35% -480.46% 100.00%
EY 4.03 3.09 4.30 2.35 2.65 0.29 -1.39 -
  QoQ % 30.42% -28.14% 82.98% -11.32% 813.79% 120.86% -
  Horiz. % -289.93% -222.30% -309.35% -169.06% -190.65% -20.86% 100.00%
DY 0.05 0.06 0.13 0.03 0.04 0.06 0.11 -40.85%
  QoQ % -16.67% -53.85% 333.33% -25.00% -33.33% -45.45% -
  Horiz. % 45.45% 54.55% 118.18% 27.27% 36.36% 54.55% 100.00%
P/NAPS 0.74 0.85 0.79 0.87 0.92 0.85 0.91 -12.87%
  QoQ % -12.94% 7.59% -9.20% -5.43% 8.24% -6.59% -
  Horiz. % 81.32% 93.41% 86.81% 95.60% 101.10% 93.41% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 -
Price 1.6500 1.4900 1.5800 1.5100 1.6500 1.5800 1.6500 -
P/RPS 1.45 1.43 1.59 1.36 1.56 1.60 1.63 -7.50%
  QoQ % 1.40% -10.06% 16.91% -12.82% -2.50% -1.84% -
  Horiz. % 88.96% 87.73% 97.55% 83.44% 95.71% 98.16% 100.00%
P/EPS 28.20 29.36 23.71 37.76 34.59 335.65 -66.43 -
  QoQ % -3.95% 23.83% -37.21% 9.16% -89.69% 605.27% -
  Horiz. % -42.45% -44.20% -35.69% -56.84% -52.07% -505.27% 100.00%
EY 3.55 3.41 4.22 2.65 2.89 0.30 -1.51 -
  QoQ % 4.11% -19.19% 59.25% -8.30% 863.33% 119.87% -
  Horiz. % -235.10% -225.83% -279.47% -175.50% -191.39% -19.87% 100.00%
DY 0.04 0.07 0.13 0.03 0.04 0.06 0.12 -51.89%
  QoQ % -42.86% -46.15% 333.33% -25.00% -33.33% -50.00% -
  Horiz. % 33.33% 58.33% 108.33% 25.00% 33.33% 50.00% 100.00%
P/NAPS 0.85 0.78 0.80 0.77 0.85 0.82 0.84 0.79%
  QoQ % 8.97% -2.50% 3.90% -9.41% 3.66% -2.38% -
  Horiz. % 101.19% 92.86% 95.24% 91.67% 101.19% 97.62% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers