Highlights

[SWKPLNT] QoQ Quarter Result on 2014-12-31 [#4]

Stock [SWKPLNT]: SARAWAK PLANTATION BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     227.07%    YoY -     54.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 84,550 87,461 70,911 97,221 94,099 94,576 104,005 -12.88%
  QoQ % -3.33% 23.34% -27.06% 3.32% -0.50% -9.07% -
  Horiz. % 81.29% 84.09% 68.18% 93.48% 90.48% 90.93% 100.00%
PBT 6,408 5,441 7,272 25,268 5,932 16,981 21,863 -55.84%
  QoQ % 17.77% -25.18% -71.22% 325.96% -65.07% -22.33% -
  Horiz. % 29.31% 24.89% 33.26% 115.57% 27.13% 77.67% 100.00%
Tax -113 -1,145 -39 -2,032 1,486 -3,895 -4,718 -91.67%
  QoQ % 90.13% -2,835.90% 98.08% -236.74% 138.15% 17.44% -
  Horiz. % 2.40% 24.27% 0.83% 43.07% -31.50% 82.56% 100.00%
NP 6,295 4,296 7,233 23,236 7,418 13,086 17,145 -48.69%
  QoQ % 46.53% -40.61% -68.87% 213.24% -43.31% -23.67% -
  Horiz. % 36.72% 25.06% 42.19% 135.53% 43.27% 76.33% 100.00%
NP to SH 6,508 4,498 7,417 23,389 7,151 13,342 17,410 -48.08%
  QoQ % 44.69% -39.36% -68.29% 227.07% -46.40% -23.37% -
  Horiz. % 37.38% 25.84% 42.60% 134.34% 41.07% 76.63% 100.00%
Tax Rate 1.76 % 21.04 % 0.54 % 8.04 % -25.05 % 22.94 % 21.58 % -81.16%
  QoQ % -91.63% 3,796.30% -93.28% 132.10% -209.20% 6.30% -
  Horiz. % 8.16% 97.50% 2.50% 37.26% -116.08% 106.30% 100.00%
Total Cost 78,255 83,165 63,678 73,985 86,681 81,490 86,860 -6.71%
  QoQ % -5.90% 30.60% -13.93% -14.65% 6.37% -6.18% -
  Horiz. % 90.09% 95.75% 73.31% 85.18% 99.79% 93.82% 100.00%
Net Worth 626,223 620,632 615,040 615,040 609,449 603,858 589,880 4.06%
  QoQ % 0.90% 0.91% 0.00% 0.92% 0.93% 2.37% -
  Horiz. % 106.16% 105.21% 104.27% 104.27% 103.32% 102.37% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 8,386 - 16,773 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 100.00% -
Div Payout % - % - % - % 35.86 % - % 125.72 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 28.52% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 626,223 620,632 615,040 615,040 609,449 603,858 589,880 4.06%
  QoQ % 0.90% 0.91% 0.00% 0.92% 0.93% 2.37% -
  Horiz. % 106.16% 105.21% 104.27% 104.27% 103.32% 102.37% 100.00%
NOSH 279,564 279,564 279,564 279,564 279,564 279,564 279,564 -
  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%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.45 % 4.91 % 10.20 % 23.90 % 7.88 % 13.84 % 16.48 % -41.07%
  QoQ % 51.73% -51.86% -57.32% 203.30% -43.06% -16.02% -
  Horiz. % 45.21% 29.79% 61.89% 145.02% 47.82% 83.98% 100.00%
ROE 1.04 % 0.72 % 1.21 % 3.80 % 1.17 % 2.21 % 2.95 % -50.06%
  QoQ % 44.44% -40.50% -68.16% 224.79% -47.06% -25.08% -
  Horiz. % 35.25% 24.41% 41.02% 128.81% 39.66% 74.92% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.24 31.28 25.36 34.78 33.66 33.83 37.20 -12.89%
  QoQ % -3.32% 23.34% -27.08% 3.33% -0.50% -9.06% -
  Horiz. % 81.29% 84.09% 68.17% 93.49% 90.48% 90.94% 100.00%
EPS 2.33 1.61 2.65 8.37 2.56 4.77 6.23 -48.06%
  QoQ % 44.72% -39.25% -68.34% 226.95% -46.33% -23.43% -
  Horiz. % 37.40% 25.84% 42.54% 134.35% 41.09% 76.57% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 2.2400 2.2200 2.2000 2.2000 2.1800 2.1600 2.1100 4.06%
  QoQ % 0.90% 0.91% 0.00% 0.92% 0.93% 2.37% -
  Horiz. % 106.16% 105.21% 104.27% 104.27% 103.32% 102.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.20 31.24 25.33 34.72 33.61 33.78 37.14 -12.87%
  QoQ % -3.33% 23.33% -27.04% 3.30% -0.50% -9.05% -
  Horiz. % 81.31% 84.11% 68.20% 93.48% 90.50% 90.95% 100.00%
EPS 2.32 1.61 2.65 8.35 2.55 4.77 6.22 -48.15%
  QoQ % 44.10% -39.25% -68.26% 227.45% -46.54% -23.31% -
  Horiz. % 37.30% 25.88% 42.60% 134.24% 41.00% 76.69% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 5.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.08% 0.00% 100.00% -
NAPS 2.2365 2.2165 2.1966 2.1966 2.1766 2.1566 2.1067 4.06%
  QoQ % 0.90% 0.91% 0.00% 0.92% 0.93% 2.37% -
  Horiz. % 106.16% 105.21% 104.27% 104.27% 103.32% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.9000 1.9800 2.2400 2.3400 2.5600 2.8200 2.6800 -
P/RPS 6.28 6.33 8.83 6.73 7.61 8.34 7.20 -8.70%
  QoQ % -0.79% -28.31% 31.20% -11.56% -8.75% 15.83% -
  Horiz. % 87.22% 87.92% 122.64% 93.47% 105.69% 115.83% 100.00%
P/EPS 81.62 123.06 84.43 27.97 100.08 59.09 43.03 53.17%
  QoQ % -33.67% 45.75% 201.86% -72.05% 69.37% 37.32% -
  Horiz. % 189.68% 285.99% 196.21% 65.00% 232.58% 137.32% 100.00%
EY 1.23 0.81 1.18 3.58 1.00 1.69 2.32 -34.47%
  QoQ % 51.85% -31.36% -67.04% 258.00% -40.83% -27.16% -
  Horiz. % 53.02% 34.91% 50.86% 154.31% 43.10% 72.84% 100.00%
DY 0.00 0.00 0.00 1.28 0.00 2.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.09% 0.00% 100.00% -
P/NAPS 0.85 0.89 1.02 1.06 1.17 1.31 1.27 -23.47%
  QoQ % -4.49% -12.75% -3.77% -9.40% -10.69% 3.15% -
  Horiz. % 66.93% 70.08% 80.31% 83.46% 92.13% 103.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 -
Price 2.0000 1.7900 2.2000 2.2800 2.4700 2.5600 2.6100 -
P/RPS 6.61 5.72 8.67 6.56 7.34 7.57 7.02 -3.93%
  QoQ % 15.56% -34.03% 32.16% -10.63% -3.04% 7.83% -
  Horiz. % 94.16% 81.48% 123.50% 93.45% 104.56% 107.83% 100.00%
P/EPS 85.91 111.25 82.92 27.25 96.56 53.64 41.91 61.30%
  QoQ % -22.78% 34.17% 204.29% -71.78% 80.01% 27.99% -
  Horiz. % 204.99% 265.45% 197.85% 65.02% 230.40% 127.99% 100.00%
EY 1.16 0.90 1.21 3.67 1.04 1.86 2.39 -38.21%
  QoQ % 28.89% -25.62% -67.03% 252.88% -44.09% -22.18% -
  Horiz. % 48.54% 37.66% 50.63% 153.56% 43.51% 77.82% 100.00%
DY 0.00 0.00 0.00 1.32 0.00 2.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 56.41% 0.00% 100.00% -
P/NAPS 0.89 0.81 1.00 1.04 1.13 1.19 1.24 -19.82%
  QoQ % 9.88% -19.00% -3.85% -7.96% -5.04% -4.03% -
  Horiz. % 71.77% 65.32% 80.65% 83.87% 91.13% 95.97% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers