Highlights

[SWKPLNT] QoQ Cumulative Quarter Result on 2018-06-30 [#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 -     137.90%    YoY -     -96.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 69,402 310,787 221,504 137,884 70,936 399,177 299,058 -62.27%
  QoQ % -77.67% 40.31% 60.65% 94.38% -82.23% 33.48% -
  Horiz. % 23.21% 103.92% 74.07% 46.11% 23.72% 133.48% 100.00%
PBT 7,484 15,762 16,218 3,804 -1,649 -1,546 35,479 -64.60%
  QoQ % -52.52% -2.81% 326.34% 330.69% -6.66% -104.36% -
  Horiz. % 21.09% 44.43% 45.71% 10.72% -4.65% -4.36% 100.00%
Tax -2,884 -4,896 -6,450 -3,272 -146 -8,964 -7,615 -47.68%
  QoQ % 41.09% 24.09% -97.13% -2,141.10% 98.37% -17.72% -
  Horiz. % 37.87% 64.29% 84.70% 42.97% 1.92% 117.72% 100.00%
NP 4,600 10,866 9,768 532 -1,795 -10,510 27,864 -69.94%
  QoQ % -57.67% 11.24% 1,736.09% 129.64% 82.92% -137.72% -
  Horiz. % 16.51% 39.00% 35.06% 1.91% -6.44% -37.72% 100.00%
NP to SH 4,656 11,179 10,002 658 -1,736 -10,252 28,036 -69.82%
  QoQ % -58.35% 11.77% 1,420.06% 137.90% 83.07% -136.57% -
  Horiz. % 16.61% 39.87% 35.68% 2.35% -6.19% -36.57% 100.00%
Tax Rate 38.54 % 31.06 % 39.77 % 86.01 % - % - % 21.46 % 47.80%
  QoQ % 24.08% -21.90% -53.76% 0.00% 0.00% 0.00% -
  Horiz. % 179.59% 144.73% 185.32% 400.79% 0.00% 0.00% 100.00%
Total Cost 64,802 299,921 211,736 137,352 72,731 409,687 271,194 -61.53%
  QoQ % -78.39% 41.65% 54.16% 88.85% -82.25% 51.07% -
  Horiz. % 23.90% 110.59% 78.08% 50.65% 26.82% 151.07% 100.00%
Net Worth 550,644 545,149 545,149 536,762 547,945 629,019 668,157 -12.11%
  QoQ % 1.01% 0.00% 1.56% -2.04% -12.89% -5.86% -
  Horiz. % 82.41% 81.59% 81.59% 80.33% 82.01% 94.14% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 139 139 139 139 139 - - -
  QoQ % -0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.98% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 3.00 % 1.25 % 1.40 % 21.24 % - % - % - % -
  QoQ % 140.00% -10.71% -93.41% 0.00% 0.00% 0.00% -
  Horiz. % 14.12% 5.89% 6.59% 100.00% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,644 545,149 545,149 536,762 547,945 629,019 668,157 -12.11%
  QoQ % 1.01% 0.00% 1.56% -2.04% -12.89% -5.86% -
  Horiz. % 82.41% 81.59% 81.59% 80.33% 82.01% 94.14% 100.00%
NOSH 279,515 279,564 279,564 279,564 279,564 279,564 279,564 -0.01%
  QoQ % -0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.98% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.63 % 3.50 % 4.41 % 0.39 % -2.53 % -2.63 % 9.32 % -20.33%
  QoQ % 89.43% -20.63% 1,030.77% 115.42% 3.80% -128.22% -
  Horiz. % 71.14% 37.55% 47.32% 4.18% -27.15% -28.22% 100.00%
ROE 0.85 % 2.05 % 1.83 % 0.12 % -0.32 % -1.63 % 4.20 % -65.56%
  QoQ % -58.54% 12.02% 1,425.00% 137.50% 80.37% -138.81% -
  Horiz. % 20.24% 48.81% 43.57% 2.86% -7.62% -38.81% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.83 111.17 79.23 49.32 25.37 142.79 106.97 -62.26%
  QoQ % -77.66% 40.31% 60.64% 94.40% -82.23% 33.49% -
  Horiz. % 23.21% 103.93% 74.07% 46.11% 23.72% 133.49% 100.00%
EPS 1.67 4.00 3.58 0.23 -0.62 -3.66 10.03 -69.77%
  QoQ % -58.25% 11.73% 1,456.52% 137.10% 83.06% -136.49% -
  Horiz. % 16.65% 39.88% 35.69% 2.29% -6.18% -36.49% 100.00%
DPS 0.05 0.05 0.05 0.05 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.9700 1.9500 1.9500 1.9200 1.9600 2.2500 2.3900 -12.10%
  QoQ % 1.03% 0.00% 1.56% -2.04% -12.89% -5.86% -
  Horiz. % 82.43% 81.59% 81.59% 80.33% 82.01% 94.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.79 111.00 79.11 49.24 25.33 142.56 106.81 -62.27%
  QoQ % -77.67% 40.31% 60.66% 94.39% -82.23% 33.47% -
  Horiz. % 23.21% 103.92% 74.07% 46.10% 23.72% 133.47% 100.00%
EPS 1.66 3.99 3.57 0.24 -0.62 -3.66 10.01 -69.85%
  QoQ % -58.40% 11.76% 1,387.50% 138.71% 83.06% -136.56% -
  Horiz. % 16.58% 39.86% 35.66% 2.40% -6.19% -36.56% 100.00%
DPS 0.05 0.05 0.05 0.05 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.9666 1.9470 1.9470 1.9170 1.9569 2.2465 2.3863 -12.11%
  QoQ % 1.01% 0.00% 1.56% -2.04% -12.89% -5.86% -
  Horiz. % 82.41% 81.59% 81.59% 80.33% 82.01% 94.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.5500 1.7000 1.8000 1.6300 1.7900 1.8000 1.5900 -
P/RPS 6.24 1.53 2.27 3.30 7.05 1.26 1.49 160.04%
  QoQ % 307.84% -32.60% -31.21% -53.19% 459.52% -15.44% -
  Horiz. % 418.79% 102.68% 152.35% 221.48% 473.15% 84.56% 100.00%
P/EPS 93.05 42.51 50.31 692.54 -288.26 -49.08 15.85 225.78%
  QoQ % 118.89% -15.50% -92.74% 340.25% -487.33% -409.65% -
  Horiz. % 587.07% 268.20% 317.41% 4,369.34% -1,818.68% -309.65% 100.00%
EY 1.07 2.35 1.99 0.14 -0.35 -2.04 6.31 -69.40%
  QoQ % -54.47% 18.09% 1,321.43% 140.00% 82.84% -132.33% -
  Horiz. % 16.96% 37.24% 31.54% 2.22% -5.55% -32.33% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.79 0.87 0.92 0.85 0.91 0.80 0.67 11.62%
  QoQ % -9.20% -5.43% 8.24% -6.59% 13.75% 19.40% -
  Horiz. % 117.91% 129.85% 137.31% 126.87% 135.82% 119.40% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 -
Price 1.5800 1.5100 1.6500 1.5800 1.6500 1.7900 1.6400 -
P/RPS 6.36 1.36 2.08 3.20 6.50 1.25 1.53 158.75%
  QoQ % 367.65% -34.62% -35.00% -50.77% 420.00% -18.30% -
  Horiz. % 415.69% 88.89% 135.95% 209.15% 424.84% 81.70% 100.00%
P/EPS 94.85 37.76 46.12 671.29 -265.71 -48.81 16.35 223.21%
  QoQ % 151.19% -18.13% -93.13% 352.64% -444.38% -398.53% -
  Horiz. % 580.12% 230.95% 282.08% 4,105.75% -1,625.14% -298.53% 100.00%
EY 1.05 2.65 2.17 0.15 -0.38 -2.05 6.11 -69.12%
  QoQ % -60.38% 22.12% 1,346.67% 139.47% 81.46% -133.55% -
  Horiz. % 17.18% 43.37% 35.52% 2.45% -6.22% -33.55% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.80 0.77 0.85 0.82 0.84 0.80 0.69 10.37%
  QoQ % 3.90% -9.41% 3.66% -2.38% 5.00% 15.94% -
  Horiz. % 115.94% 111.59% 123.19% 118.84% 121.74% 115.94% 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.
 


 

216  185  460  1401 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers