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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 238,604 221,504 299,058 273,017 242,922 292,680 249,003 -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 17,692 16,218 35,479 17,200 19,121 44,776 28,567 -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 -5,615 -6,450 -7,615 -1,854 -1,297 -7,127 -4,848 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 12,077 9,768 27,864 15,346 17,824 37,649 23,719 -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 12,243 10,002 28,036 15,631 18,423 37,903 24,591 -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 226,527 211,736 271,194 257,671 225,098 255,031 225,284 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 139 139 - - - 16,773 11,182 -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 2.25 % 1.83 % 4.20 % 2.47 % 2.94 % 6.22 % 4.25 % -10.05%
  YoY % 22.95% -56.43% 70.04% -15.99% -52.73% 46.35% -
  Horiz. % 52.94% 43.06% 98.82% 58.12% 69.18% 146.35% 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 85.51 79.23 106.97 97.66 86.89 104.69 89.07 -0.68%
  YoY % 7.93% -25.93% 9.53% 12.39% -17.00% 17.54% -
  Horiz. % 96.00% 88.95% 120.10% 109.64% 97.55% 117.54% 100.00%
EPS 4.39 3.58 10.03 5.59 6.59 13.56 8.80 -10.94%
  YoY % 22.63% -64.31% 79.43% -15.17% -51.40% 54.09% -
  Horiz. % 49.89% 40.68% 113.98% 63.52% 74.89% 154.09% 100.00%
DPS 0.05 0.05 0.00 0.00 0.00 6.00 4.00 -51.81%
  YoY % 0.00% 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%
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 85.22 79.11 106.81 97.51 86.76 104.53 88.93 -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 4.37 3.57 10.01 5.58 6.58 13.54 8.78 -10.97%
  YoY % 22.41% -64.34% 79.39% -15.20% -51.40% 54.21% -
  Horiz. % 49.77% 40.66% 114.01% 63.55% 74.94% 154.21% 100.00%
DPS 0.05 0.05 0.00 0.00 0.00 5.99 3.99 -51.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.13% -
  Horiz. % 1.25% 1.25% 0.00% 0.00% 0.00% 150.13% 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 1.70 2.27 1.49 1.82 2.19 2.45 2.80 -7.98%
  YoY % -25.11% 52.35% -18.13% -16.89% -10.61% -12.50% -
  Horiz. % 60.71% 81.07% 53.21% 65.00% 78.21% 87.50% 100.00%
P/EPS 33.05 50.31 15.85 31.84 28.83 18.88 28.31 2.61%
  YoY % -34.31% 217.41% -50.22% 10.44% 52.70% -33.31% -
  Horiz. % 116.74% 177.71% 55.99% 112.47% 101.84% 66.69% 100.00%
EY 3.03 1.99 6.31 3.14 3.47 5.30 3.53 -2.51%
  YoY % 52.26% -68.46% 100.96% -9.51% -34.53% 50.14% -
  Horiz. % 85.84% 56.37% 178.75% 88.95% 98.30% 150.14% 100.00%
DY 0.03 0.03 0.00 0.00 0.00 2.34 1.61 -48.50%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 45.34% -
  Horiz. % 1.86% 1.86% 0.00% 0.00% 0.00% 145.34% 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 1.93 2.08 1.53 1.78 2.30 2.36 2.86 -6.34%
  YoY % -7.21% 35.95% -14.04% -22.61% -2.54% -17.48% -
  Horiz. % 67.48% 72.73% 53.50% 62.24% 80.42% 82.52% 100.00%
P/EPS 37.61 46.12 16.35 31.12 30.35 18.22 28.99 4.43%
  YoY % -18.45% 182.08% -47.46% 2.54% 66.58% -37.15% -
  Horiz. % 129.73% 159.09% 56.40% 107.35% 104.69% 62.85% 100.00%
EY 2.66 2.17 6.11 3.21 3.29 5.49 3.45 -4.24%
  YoY % 22.58% -64.48% 90.34% -2.43% -40.07% 59.13% -
  Horiz. % 77.10% 62.90% 177.10% 93.04% 95.36% 159.13% 100.00%
DY 0.03 0.03 0.00 0.00 0.00 2.43 1.57 -48.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 54.78% -
  Horiz. % 1.91% 1.91% 0.00% 0.00% 0.00% 154.78% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers