Highlights

[SWKPLNT] YoY 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?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 333,526 238,604 221,504 299,058 273,017 242,922 292,680 2.20%
  YoY % 39.78% 7.72% -25.93% 9.54% 12.39% -17.00% -
  Horiz. % 113.96% 81.52% 75.68% 102.18% 93.28% 83.00% 100.00%
PBT 61,181 17,692 16,218 35,479 17,200 19,121 44,776 5.34%
  YoY % 245.81% 9.09% -54.29% 106.27% -10.05% -57.30% -
  Horiz. % 136.64% 39.51% 36.22% 79.24% 38.41% 42.70% 100.00%
Tax -15,854 -5,615 -6,450 -7,615 -1,854 -1,297 -7,127 14.24%
  YoY % -182.35% 12.95% 15.30% -310.73% -42.95% 81.80% -
  Horiz. % 222.45% 78.78% 90.50% 106.85% 26.01% 18.20% 100.00%
NP 45,327 12,077 9,768 27,864 15,346 17,824 37,649 3.14%
  YoY % 275.32% 23.64% -64.94% 81.57% -13.90% -52.66% -
  Horiz. % 120.39% 32.08% 25.94% 74.01% 40.76% 47.34% 100.00%
NP to SH 44,731 12,243 10,002 28,036 15,631 18,423 37,903 2.80%
  YoY % 265.36% 22.41% -64.32% 79.36% -15.15% -51.39% -
  Horiz. % 118.01% 32.30% 26.39% 73.97% 41.24% 48.61% 100.00%
Tax Rate 25.91 % 31.74 % 39.77 % 21.46 % 10.78 % 6.78 % 15.92 % 8.45%
  YoY % -18.37% -20.19% 85.32% 99.07% 59.00% -57.41% -
  Horiz. % 162.75% 199.37% 249.81% 134.80% 67.71% 42.59% 100.00%
Total Cost 288,199 226,527 211,736 271,194 257,671 225,098 255,031 2.06%
  YoY % 27.23% 6.99% -21.92% 5.25% 14.47% -11.74% -
  Horiz. % 113.01% 88.82% 83.02% 106.34% 101.04% 88.26% 100.00%
Net Worth 583,176 544,112 545,149 668,157 631,814 626,223 609,449 -0.73%
  YoY % 7.18% -0.19% -18.41% 5.75% 0.89% 2.75% -
  Horiz. % 95.69% 89.28% 89.45% 109.63% 103.67% 102.75% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 27,903 139 139 - - - 16,773 8.84%
  YoY % 19,900.00% -0.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.35% 0.83% 0.83% 0.00% 0.00% 0.00% 100.00%
Div Payout % 62.38 % 1.14 % 1.40 % - % - % - % 44.25 % 5.88%
  YoY % 5,371.93% -18.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.97% 2.58% 3.16% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 583,176 544,112 545,149 668,157 631,814 626,223 609,449 -0.73%
  YoY % 7.18% -0.19% -18.41% 5.75% 0.89% 2.75% -
  Horiz. % 95.69% 89.28% 89.45% 109.63% 103.67% 102.75% 100.00%
NOSH 279,032 279,032 279,564 279,564 279,564 279,564 279,564 -0.03%
  YoY % 0.00% -0.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.81% 99.81% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 13.59 % 5.06 % 4.41 % 9.32 % 5.62 % 7.34 % 12.86 % 0.92%
  YoY % 168.58% 14.74% -52.68% 65.84% -23.43% -42.92% -
  Horiz. % 105.68% 39.35% 34.29% 72.47% 43.70% 57.08% 100.00%
ROE 7.67 % 2.25 % 1.83 % 4.20 % 2.47 % 2.94 % 6.22 % 3.55%
  YoY % 240.89% 22.95% -56.43% 70.04% -15.99% -52.73% -
  Horiz. % 123.31% 36.17% 29.42% 67.52% 39.71% 47.27% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 119.53 85.51 79.23 106.97 97.66 86.89 104.69 2.23%
  YoY % 39.78% 7.93% -25.93% 9.53% 12.39% -17.00% -
  Horiz. % 114.18% 81.68% 75.68% 102.18% 93.28% 83.00% 100.00%
EPS 16.02 4.39 3.58 10.03 5.59 6.59 13.56 2.81%
  YoY % 264.92% 22.63% -64.31% 79.43% -15.17% -51.40% -
  Horiz. % 118.14% 32.37% 26.40% 73.97% 41.22% 48.60% 100.00%
DPS 10.00 0.05 0.05 0.00 0.00 0.00 6.00 8.88%
  YoY % 19,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.83% 0.83% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0900 1.9500 1.9500 2.3900 2.2600 2.2400 2.1800 -0.70%
  YoY % 7.18% 0.00% -18.41% 5.75% 0.89% 2.75% -
  Horiz. % 95.87% 89.45% 89.45% 109.63% 103.67% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 119.12 85.22 79.11 106.81 97.51 86.76 104.53 2.20%
  YoY % 39.78% 7.72% -25.93% 9.54% 12.39% -17.00% -
  Horiz. % 113.96% 81.53% 75.68% 102.18% 93.28% 83.00% 100.00%
EPS 15.98 4.37 3.57 10.01 5.58 6.58 13.54 2.80%
  YoY % 265.68% 22.41% -64.34% 79.39% -15.20% -51.40% -
  Horiz. % 118.02% 32.27% 26.37% 73.93% 41.21% 48.60% 100.00%
DPS 9.97 0.05 0.05 0.00 0.00 0.00 5.99 8.85%
  YoY % 19,840.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.44% 0.83% 0.83% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0828 1.9433 1.9470 2.3863 2.2565 2.2365 2.1766 -0.73%
  YoY % 7.18% -0.19% -18.41% 5.75% 0.89% 2.75% -
  Horiz. % 95.69% 89.28% 89.45% 109.63% 103.67% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.9100 1.4500 1.8000 1.5900 1.7800 1.9000 2.5600 -
P/RPS 1.60 1.70 2.27 1.49 1.82 2.19 2.45 -6.85%
  YoY % -5.88% -25.11% 52.35% -18.13% -16.89% -10.61% -
  Horiz. % 65.31% 69.39% 92.65% 60.82% 74.29% 89.39% 100.00%
P/EPS 11.91 33.05 50.31 15.85 31.84 28.83 18.88 -7.38%
  YoY % -63.96% -34.31% 217.41% -50.22% 10.44% 52.70% -
  Horiz. % 63.08% 175.05% 266.47% 83.95% 168.64% 152.70% 100.00%
EY 8.39 3.03 1.99 6.31 3.14 3.47 5.30 7.95%
  YoY % 176.90% 52.26% -68.46% 100.96% -9.51% -34.53% -
  Horiz. % 158.30% 57.17% 37.55% 119.06% 59.25% 65.47% 100.00%
DY 5.24 0.03 0.03 0.00 0.00 0.00 2.34 14.37%
  YoY % 17,366.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 223.93% 1.28% 1.28% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.91 0.74 0.92 0.67 0.79 0.85 1.17 -4.10%
  YoY % 22.97% -19.57% 37.31% -15.19% -7.06% -27.35% -
  Horiz. % 77.78% 63.25% 78.63% 57.26% 67.52% 72.65% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 19/11/19 22/11/18 24/11/17 17/11/16 27/11/15 24/11/14 -
Price 2.1100 1.6500 1.6500 1.6400 1.7400 2.0000 2.4700 -
P/RPS 1.77 1.93 2.08 1.53 1.78 2.30 2.36 -4.68%
  YoY % -8.29% -7.21% 35.95% -14.04% -22.61% -2.54% -
  Horiz. % 75.00% 81.78% 88.14% 64.83% 75.42% 97.46% 100.00%
P/EPS 13.16 37.61 46.12 16.35 31.12 30.35 18.22 -5.27%
  YoY % -65.01% -18.45% 182.08% -47.46% 2.54% 66.58% -
  Horiz. % 72.23% 206.42% 253.13% 89.74% 170.80% 166.58% 100.00%
EY 7.60 2.66 2.17 6.11 3.21 3.29 5.49 5.56%
  YoY % 185.71% 22.58% -64.48% 90.34% -2.43% -40.07% -
  Horiz. % 138.43% 48.45% 39.53% 111.29% 58.47% 59.93% 100.00%
DY 4.74 0.03 0.03 0.00 0.00 0.00 2.43 11.77%
  YoY % 15,700.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.06% 1.23% 1.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.01 0.85 0.85 0.69 0.77 0.89 1.13 -1.85%
  YoY % 18.82% 0.00% 23.19% -10.39% -13.48% -21.24% -
  Horiz. % 89.38% 75.22% 75.22% 61.06% 68.14% 78.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  394  647  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.48+0.22 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 PBBANK-C57 0.175-0.005 
 AT 0.1750.00 

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