Highlights

[SWKPLNT] QoQ Cumulative 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 -     72.92%    YoY -     22.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 238,604 145,055 69,402 310,787 221,504 137,884 70,936 124.33%
  QoQ % 64.49% 109.01% -77.67% 40.31% 60.65% 94.38% -
  Horiz. % 336.37% 204.49% 97.84% 438.12% 312.26% 194.38% 100.00%
PBT 17,692 10,142 7,484 15,762 16,218 3,804 -1,649 -
  QoQ % 74.44% 35.52% -52.52% -2.81% 326.34% 330.69% -
  Horiz. % -1,072.89% -615.04% -453.85% -955.85% -983.51% -230.69% 100.00%
Tax -5,615 -3,173 -2,884 -4,896 -6,450 -3,272 -146 1,036.84%
  QoQ % -76.96% -10.02% 41.09% 24.09% -97.13% -2,141.10% -
  Horiz. % 3,845.89% 2,173.29% 1,975.34% 3,353.42% 4,417.81% 2,241.10% 100.00%
NP 12,077 6,969 4,600 10,866 9,768 532 -1,795 -
  QoQ % 73.30% 51.50% -57.67% 11.24% 1,736.09% 129.64% -
  Horiz. % -672.81% -388.25% -256.27% -605.35% -544.18% -29.64% 100.00%
NP to SH 12,243 7,080 4,656 11,179 10,002 658 -1,736 -
  QoQ % 72.92% 52.06% -58.35% 11.77% 1,420.06% 137.90% -
  Horiz. % -705.24% -407.83% -268.20% -643.95% -576.15% -37.90% 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 226,527 138,086 64,802 299,921 211,736 137,352 72,731 113.12%
  QoQ % 64.05% 113.09% -78.39% 41.65% 54.16% 88.85% -
  Horiz. % 311.46% 189.86% 89.10% 412.37% 291.12% 188.85% 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 139 139 139 139 139 139 139 -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%
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 2.25 % 1.32 % 0.85 % 2.05 % 1.83 % 0.12 % -0.32 % -
  QoQ % 70.45% 55.29% -58.54% 12.02% 1,425.00% 137.50% -
  Horiz. % -703.12% -412.50% -265.63% -640.62% -571.88% -37.50% 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 85.51 51.98 24.83 111.17 79.23 49.32 25.37 124.63%
  QoQ % 64.51% 109.34% -77.66% 40.31% 60.64% 94.40% -
  Horiz. % 337.05% 204.89% 97.87% 438.19% 312.30% 194.40% 100.00%
EPS 4.39 2.54 1.67 4.00 3.58 0.23 -0.62 -
  QoQ % 72.83% 52.10% -58.25% 11.73% 1,456.52% 137.10% -
  Horiz. % -708.06% -409.68% -269.35% -645.16% -577.42% -37.10% 100.00%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 85.22 51.81 24.79 111.00 79.11 49.24 25.33 124.36%
  QoQ % 64.49% 109.00% -77.67% 40.31% 60.66% 94.39% -
  Horiz. % 336.44% 204.54% 97.87% 438.22% 312.32% 194.39% 100.00%
EPS 4.37 2.53 1.66 3.99 3.57 0.24 -0.62 -
  QoQ % 72.73% 52.41% -58.40% 11.76% 1,387.50% 138.71% -
  Horiz. % -704.84% -408.06% -267.74% -643.55% -575.81% -38.71% 100.00%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 1.70 3.15 6.24 1.53 2.27 3.30 7.05 -61.23%
  QoQ % -46.03% -49.52% 307.84% -32.60% -31.21% -53.19% -
  Horiz. % 24.11% 44.68% 88.51% 21.70% 32.20% 46.81% 100.00%
P/EPS 33.05 64.63 93.05 42.51 50.31 692.54 -288.26 -
  QoQ % -48.86% -30.54% 118.89% -15.50% -92.74% 340.25% -
  Horiz. % -11.47% -22.42% -32.28% -14.75% -17.45% -240.25% 100.00%
EY 3.03 1.55 1.07 2.35 1.99 0.14 -0.35 -
  QoQ % 95.48% 44.86% -54.47% 18.09% 1,321.43% 140.00% -
  Horiz. % -865.71% -442.86% -305.71% -671.43% -568.57% -40.00% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 1.93 2.87 6.36 1.36 2.08 3.20 6.50 -55.46%
  QoQ % -32.75% -54.87% 367.65% -34.62% -35.00% -50.77% -
  Horiz. % 29.69% 44.15% 97.85% 20.92% 32.00% 49.23% 100.00%
P/EPS 37.61 58.72 94.85 37.76 46.12 671.29 -265.71 -
  QoQ % -35.95% -38.09% 151.19% -18.13% -93.13% 352.64% -
  Horiz. % -14.15% -22.10% -35.70% -14.21% -17.36% -252.64% 100.00%
EY 2.66 1.70 1.05 2.65 2.17 0.15 -0.38 -
  QoQ % 56.47% 61.90% -60.38% 22.12% 1,346.67% 139.47% -
  Horiz. % -700.00% -447.37% -276.32% -697.37% -571.05% -39.47% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers