Highlights

[SWKPLNT] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 318,138 295,338 398,744 364,022 323,896 390,240 332,004 -0.71%
  YoY % 7.72% -25.93% 9.54% 12.39% -17.00% 17.54% -
  Horiz. % 95.82% 88.96% 120.10% 109.64% 97.56% 117.54% 100.00%
PBT 23,589 21,624 47,305 22,933 25,494 59,701 38,089 -7.67%
  YoY % 9.09% -54.29% 106.27% -10.05% -57.30% 56.74% -
  Horiz. % 61.93% 56.77% 124.20% 60.21% 66.93% 156.74% 100.00%
Tax -7,486 -8,600 -10,153 -2,472 -1,729 -9,502 -6,464 2.48%
  YoY % 12.95% 15.30% -310.73% -42.95% 81.80% -47.01% -
  Horiz. % 115.82% 133.04% 157.08% 38.24% 26.75% 147.01% 100.00%
NP 16,102 13,024 37,152 20,461 23,765 50,198 31,625 -10.64%
  YoY % 23.64% -64.94% 81.57% -13.90% -52.66% 58.73% -
  Horiz. % 50.92% 41.18% 117.48% 64.70% 75.15% 158.73% 100.00%
NP to SH 16,324 13,336 37,381 20,841 24,564 50,537 32,788 -10.97%
  YoY % 22.41% -64.32% 79.36% -15.15% -51.39% 54.13% -
  Horiz. % 49.79% 40.67% 114.01% 63.56% 74.92% 154.13% 100.00%
Tax Rate 31.74 % 39.77 % 21.46 % 10.78 % 6.78 % 15.92 % 16.97 % 10.99%
  YoY % -20.19% 85.32% 99.07% 59.00% -57.41% -6.19% -
  Horiz. % 187.04% 234.35% 126.46% 63.52% 39.95% 93.81% 100.00%
Total Cost 302,036 282,314 361,592 343,561 300,130 340,041 300,378 0.09%
  YoY % 6.99% -21.92% 5.25% 14.47% -11.74% 13.20% -
  Horiz. % 100.55% 93.99% 120.38% 114.38% 99.92% 113.20% 100.00%
Net Worth 544,112 545,149 668,157 631,814 626,223 609,449 578,697 -1.02%
  YoY % -0.19% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.02% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 186 186 - - - 22,365 14,910 -51.82%
  YoY % -0.19% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 1.25% 1.25% 0.00% 0.00% 0.00% 150.00% 100.00%
Div Payout % 1.14 % 1.40 % - % - % - % 44.25 % 45.47 % -45.88%
  YoY % -18.57% 0.00% 0.00% 0.00% 0.00% -2.68% -
  Horiz. % 2.51% 3.08% 0.00% 0.00% 0.00% 97.32% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 544,112 545,149 668,157 631,814 626,223 609,449 578,697 -1.02%
  YoY % -0.19% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.02% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
NOSH 279,032 279,564 279,564 279,564 279,564 279,564 279,564 -0.03%
  YoY % -0.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.81% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.06 % 4.41 % 9.32 % 5.62 % 7.34 % 12.86 % 9.53 % -10.01%
  YoY % 14.74% -52.68% 65.84% -23.43% -42.92% 34.94% -
  Horiz. % 53.10% 46.27% 97.80% 58.97% 77.02% 134.94% 100.00%
ROE 3.00 % 2.45 % 5.59 % 3.30 % 3.92 % 8.29 % 5.67 % -10.06%
  YoY % 22.45% -56.17% 69.39% -15.82% -52.71% 46.21% -
  Horiz. % 52.91% 43.21% 98.59% 58.20% 69.14% 146.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 114.02 105.64 142.63 130.21 115.86 139.59 118.76 -0.68%
  YoY % 7.93% -25.93% 9.54% 12.39% -17.00% 17.54% -
  Horiz. % 96.01% 88.95% 120.10% 109.64% 97.56% 117.54% 100.00%
EPS 5.85 4.77 13.37 7.45 8.79 18.08 11.73 -10.94%
  YoY % 22.64% -64.32% 79.46% -15.24% -51.38% 54.13% -
  Horiz. % 49.87% 40.66% 113.98% 63.51% 74.94% 154.13% 100.00%
DPS 0.07 0.07 0.00 0.00 0.00 8.00 5.33 -51.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.09% -
  Horiz. % 1.31% 1.31% 0.00% 0.00% 0.00% 150.09% 100.00%
NAPS 1.9500 1.9500 2.3900 2.2600 2.2400 2.1800 2.0700 -0.99%
  YoY % 0.00% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.20% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 113.62 105.48 142.41 130.01 115.68 139.37 118.57 -0.71%
  YoY % 7.72% -25.93% 9.54% 12.39% -17.00% 17.54% -
  Horiz. % 95.83% 88.96% 120.11% 109.65% 97.56% 117.54% 100.00%
EPS 5.83 4.76 13.35 7.44 8.77 18.05 11.71 -10.97%
  YoY % 22.48% -64.34% 79.44% -15.17% -51.41% 54.14% -
  Horiz. % 49.79% 40.65% 114.01% 63.54% 74.89% 154.14% 100.00%
DPS 0.07 0.07 0.00 0.00 0.00 7.99 5.33 -51.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 49.91% -
  Horiz. % 1.31% 1.31% 0.00% 0.00% 0.00% 149.91% 100.00%
NAPS 1.9433 1.9470 2.3863 2.2565 2.2365 2.1766 2.0668 -1.02%
  YoY % -0.19% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.02% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.4500 1.8000 1.5900 1.7800 1.9000 2.5600 2.4900 -
P/RPS 1.27 1.70 1.11 1.37 1.64 1.83 2.10 -8.04%
  YoY % -25.29% 53.15% -18.98% -16.46% -10.38% -12.86% -
  Horiz. % 60.48% 80.95% 52.86% 65.24% 78.10% 87.14% 100.00%
P/EPS 24.79 37.73 11.89 23.88 21.62 14.16 21.23 2.62%
  YoY % -34.30% 217.33% -50.21% 10.45% 52.68% -33.30% -
  Horiz. % 116.77% 177.72% 56.01% 112.48% 101.84% 66.70% 100.00%
EY 4.03 2.65 8.41 4.19 4.62 7.06 4.71 -2.56%
  YoY % 52.08% -68.49% 100.72% -9.31% -34.56% 49.89% -
  Horiz. % 85.56% 56.26% 178.56% 88.96% 98.09% 149.89% 100.00%
DY 0.05 0.04 0.00 0.00 0.00 3.13 2.14 -46.52%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 46.26% -
  Horiz. % 2.34% 1.87% 0.00% 0.00% 0.00% 146.26% 100.00%
P/NAPS 0.74 0.92 0.67 0.79 0.85 1.17 1.20 -7.74%
  YoY % -19.57% 37.31% -15.19% -7.06% -27.35% -2.50% -
  Horiz. % 61.67% 76.67% 55.83% 65.83% 70.83% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 22/11/18 24/11/17 17/11/16 27/11/15 24/11/14 28/11/13 -
Price 1.6500 1.6500 1.6400 1.7400 2.0000 2.4700 2.5500 -
P/RPS 1.45 1.56 1.15 1.34 1.73 1.77 2.15 -6.35%
  YoY % -7.05% 35.65% -14.18% -22.54% -2.26% -17.67% -
  Horiz. % 67.44% 72.56% 53.49% 62.33% 80.47% 82.33% 100.00%
P/EPS 28.20 34.59 12.27 23.34 22.76 13.66 21.74 4.43%
  YoY % -18.47% 181.91% -47.43% 2.55% 66.62% -37.17% -
  Horiz. % 129.71% 159.11% 56.44% 107.36% 104.69% 62.83% 100.00%
EY 3.55 2.89 8.15 4.28 4.39 7.32 4.60 -4.22%
  YoY % 22.84% -64.54% 90.42% -2.51% -40.03% 59.13% -
  Horiz. % 77.17% 62.83% 177.17% 93.04% 95.43% 159.13% 100.00%
DY 0.04 0.04 0.00 0.00 0.00 3.24 2.09 -48.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.02% -
  Horiz. % 1.91% 1.91% 0.00% 0.00% 0.00% 155.02% 100.00%
P/NAPS 0.85 0.85 0.69 0.77 0.89 1.13 1.23 -5.97%
  YoY % 0.00% 23.19% -10.39% -13.48% -21.24% -8.13% -
  Horiz. % 69.11% 69.11% 56.10% 62.60% 72.36% 91.87% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers