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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 392,606 395,524 347,528 318,138 290,110 277,608 310,787 16.88%
  QoQ % -0.74% 13.81% 9.24% 9.66% 4.50% -10.68% -
  Horiz. % 126.33% 127.27% 111.82% 102.37% 93.35% 89.32% 100.00%
PBT 68,042 33,464 28,409 23,589 20,284 29,936 15,762 165.36%
  QoQ % 103.33% 17.79% 20.43% 16.30% -32.24% 89.93% -
  Horiz. % 431.68% 212.31% 180.24% 149.66% 128.69% 189.93% 100.00%
Tax -17,284 -9,536 -7,715 -7,486 -6,346 -11,536 -4,896 132.03%
  QoQ % -81.25% -23.60% -3.05% -17.97% 44.99% -135.62% -
  Horiz. % 353.02% 194.77% 157.58% 152.91% 129.62% 235.62% 100.00%
NP 50,758 23,928 20,694 16,102 13,938 18,400 10,866 179.70%
  QoQ % 112.13% 15.63% 28.51% 15.53% -24.25% 69.34% -
  Horiz. % 467.13% 220.21% 190.45% 148.19% 128.27% 169.34% 100.00%
NP to SH 50,420 23,272 20,918 16,324 14,160 18,624 11,179 173.23%
  QoQ % 116.66% 11.25% 28.14% 15.28% -23.97% 66.60% -
  Horiz. % 451.02% 208.18% 187.12% 146.02% 126.67% 166.60% 100.00%
Tax Rate 25.40 % 28.50 % 27.16 % 31.74 % 31.29 % 38.54 % 31.06 % -12.56%
  QoQ % -10.88% 4.93% -14.43% 1.44% -18.81% 24.08% -
  Horiz. % 81.78% 91.76% 87.44% 102.19% 100.74% 124.08% 100.00%
Total Cost 341,848 371,596 326,834 302,036 276,172 259,208 299,921 9.12%
  QoQ % -8.01% 13.70% 8.21% 9.37% 6.54% -13.57% -
  Horiz. % 113.98% 123.90% 108.97% 100.71% 92.08% 86.43% 100.00%
Net Worth 563,644 558,344 552,483 544,112 535,743 550,644 545,149 2.25%
  QoQ % 0.95% 1.06% 1.54% 1.56% -2.71% 1.01% -
  Horiz. % 103.39% 102.42% 101.35% 99.81% 98.27% 101.01% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 279 558 139 186 279 559 139 58.61%
  QoQ % -50.03% 300.20% -25.00% -33.33% -50.09% 299.93% -
  Horiz. % 199.62% 399.44% 99.81% 133.08% 199.62% 399.93% 100.00%
Div Payout % 0.55 % 2.40 % 0.67 % 1.14 % 1.97 % 3.00 % 1.25 % -42.18%
  QoQ % -77.08% 258.21% -41.23% -42.13% -34.33% 140.00% -
  Horiz. % 44.00% 192.00% 53.60% 91.20% 157.60% 240.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 563,644 558,344 552,483 544,112 535,743 550,644 545,149 2.25%
  QoQ % 0.95% 1.06% 1.54% 1.56% -2.71% 1.01% -
  Horiz. % 103.39% 102.42% 101.35% 99.81% 98.27% 101.01% 100.00%
NOSH 279,032 279,172 279,032 279,032 279,033 279,515 279,564 -0.13%
  QoQ % -0.05% 0.05% 0.00% -0.00% -0.17% -0.02% -
  Horiz. % 99.81% 99.86% 99.81% 99.81% 99.81% 99.98% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.93 % 6.05 % 5.95 % 5.06 % 4.80 % 6.63 % 3.50 % 139.17%
  QoQ % 113.72% 1.68% 17.59% 5.42% -27.60% 89.43% -
  Horiz. % 369.43% 172.86% 170.00% 144.57% 137.14% 189.43% 100.00%
ROE 8.95 % 4.17 % 3.79 % 3.00 % 2.64 % 3.38 % 2.05 % 167.36%
  QoQ % 114.63% 10.03% 26.33% 13.64% -21.89% 64.88% -
  Horiz. % 436.59% 203.41% 184.88% 146.34% 128.78% 164.88% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 140.70 141.68 124.55 114.02 103.97 99.32 111.17 17.02%
  QoQ % -0.69% 13.75% 9.24% 9.67% 4.68% -10.66% -
  Horiz. % 126.56% 127.44% 112.04% 102.56% 93.52% 89.34% 100.00%
EPS 18.06 8.32 7.50 5.85 5.08 6.68 4.00 173.42%
  QoQ % 117.07% 10.93% 28.21% 15.16% -23.95% 67.00% -
  Horiz. % 451.50% 208.00% 187.50% 146.25% 127.00% 167.00% 100.00%
DPS 0.10 0.20 0.05 0.07 0.10 0.20 0.05 58.81%
  QoQ % -50.00% 300.00% -28.57% -30.00% -50.00% 300.00% -
  Horiz. % 200.00% 400.00% 100.00% 140.00% 200.00% 400.00% 100.00%
NAPS 2.0200 2.0000 1.9800 1.9500 1.9200 1.9700 1.9500 2.38%
  QoQ % 1.00% 1.01% 1.54% 1.56% -2.54% 1.03% -
  Horiz. % 103.59% 102.56% 101.54% 100.00% 98.46% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 140.22 141.26 124.12 113.62 103.61 99.15 111.00 16.87%
  QoQ % -0.74% 13.81% 9.24% 9.66% 4.50% -10.68% -
  Horiz. % 126.32% 127.26% 111.82% 102.36% 93.34% 89.32% 100.00%
EPS 18.01 8.31 7.47 5.83 5.06 6.65 3.99 173.38%
  QoQ % 116.73% 11.24% 28.13% 15.22% -23.91% 66.67% -
  Horiz. % 451.38% 208.27% 187.22% 146.12% 126.82% 166.67% 100.00%
DPS 0.10 0.20 0.05 0.07 0.10 0.20 0.05 58.81%
  QoQ % -50.00% 300.00% -28.57% -30.00% -50.00% 300.00% -
  Horiz. % 200.00% 400.00% 100.00% 140.00% 200.00% 400.00% 100.00%
NAPS 2.0130 1.9941 1.9732 1.9433 1.9134 1.9666 1.9470 2.25%
  QoQ % 0.95% 1.06% 1.54% 1.56% -2.71% 1.01% -
  Horiz. % 103.39% 102.42% 101.35% 99.81% 98.27% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.5800 1.4200 2.1000 1.4500 1.6400 1.5500 1.7000 -
P/RPS 1.12 1.00 1.69 1.27 1.58 1.56 1.53 -18.79%
  QoQ % 12.00% -40.83% 33.07% -19.62% 1.28% 1.96% -
  Horiz. % 73.20% 65.36% 110.46% 83.01% 103.27% 101.96% 100.00%
P/EPS 8.74 17.03 28.01 24.79 32.32 23.26 42.51 -65.20%
  QoQ % -48.68% -39.20% 12.99% -23.30% 38.95% -45.28% -
  Horiz. % 20.56% 40.06% 65.89% 58.32% 76.03% 54.72% 100.00%
EY 11.44 5.87 3.57 4.03 3.09 4.30 2.35 187.51%
  QoQ % 94.89% 64.43% -11.41% 30.42% -28.14% 82.98% -
  Horiz. % 486.81% 249.79% 151.91% 171.49% 131.49% 182.98% 100.00%
DY 0.06 0.14 0.02 0.05 0.06 0.13 0.03 58.81%
  QoQ % -57.14% 600.00% -60.00% -16.67% -53.85% 333.33% -
  Horiz. % 200.00% 466.67% 66.67% 166.67% 200.00% 433.33% 100.00%
P/NAPS 0.78 0.71 1.06 0.74 0.85 0.79 0.87 -7.03%
  QoQ % 9.86% -33.02% 43.24% -12.94% 7.59% -9.20% -
  Horiz. % 89.66% 81.61% 121.84% 85.06% 97.70% 90.80% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 -
Price 1.7100 1.5900 1.7500 1.6500 1.4900 1.5800 1.5100 -
P/RPS 1.22 1.12 1.41 1.45 1.43 1.59 1.36 -6.99%
  QoQ % 8.93% -20.57% -2.76% 1.40% -10.06% 16.91% -
  Horiz. % 89.71% 82.35% 103.68% 106.62% 105.15% 116.91% 100.00%
P/EPS 9.46 19.07 23.34 28.20 29.36 23.71 37.76 -60.29%
  QoQ % -50.39% -18.29% -17.23% -3.95% 23.83% -37.21% -
  Horiz. % 25.05% 50.50% 61.81% 74.68% 77.75% 62.79% 100.00%
EY 10.57 5.24 4.28 3.55 3.41 4.22 2.65 151.72%
  QoQ % 101.72% 22.43% 20.56% 4.11% -19.19% 59.25% -
  Horiz. % 398.87% 197.74% 161.51% 133.96% 128.68% 159.25% 100.00%
DY 0.06 0.13 0.03 0.04 0.07 0.13 0.03 58.81%
  QoQ % -53.85% 333.33% -25.00% -42.86% -46.15% 333.33% -
  Horiz. % 200.00% 433.33% 100.00% 133.33% 233.33% 433.33% 100.00%
P/NAPS 0.85 0.80 0.88 0.85 0.78 0.80 0.77 6.82%
  QoQ % 6.25% -9.09% 3.53% 8.97% -2.50% 3.90% -
  Horiz. % 110.39% 103.90% 114.29% 110.39% 101.30% 103.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS