Highlights

[SWKPLNT] YoY Quarter Result on 2013-09-30 [#3]

Stock [SWKPLNT]: SARAWAK PLANTATION BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1,089.91%    YoY -     -22.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 120,634 84,550 94,099 104,051 120,020 147,354 81,652 6.71%
  YoY % 42.68% -10.15% -9.56% -13.31% -18.55% 80.47% -
  Horiz. % 147.74% 103.55% 115.24% 127.43% 146.99% 180.47% 100.00%
PBT 14,047 6,408 5,932 20,408 25,905 31,781 13,159 1.09%
  YoY % 119.21% 8.02% -70.93% -21.22% -18.49% 141.52% -
  Horiz. % 106.75% 48.70% 45.08% 155.09% 196.86% 241.52% 100.00%
Tax -1,902 -113 1,486 -4,900 -5,877 -8,613 -3,227 -8.43%
  YoY % -1,583.19% -107.60% 130.33% 16.62% 31.77% -166.90% -
  Horiz. % 58.94% 3.50% -46.05% 151.84% 182.12% 266.90% 100.00%
NP 12,145 6,295 7,418 15,508 20,028 23,168 9,932 3.41%
  YoY % 92.93% -15.14% -52.17% -22.57% -13.55% 133.27% -
  Horiz. % 122.28% 63.38% 74.69% 156.14% 201.65% 233.27% 100.00%
NP to SH 12,258 6,508 7,151 15,802 20,276 23,384 9,932 3.57%
  YoY % 88.35% -8.99% -54.75% -22.07% -13.29% 135.44% -
  Horiz. % 123.42% 65.53% 72.00% 159.10% 204.15% 235.44% 100.00%
Tax Rate 13.54 % 1.76 % -25.05 % 24.01 % 22.69 % 27.10 % 24.52 % -9.42%
  YoY % 669.32% 107.03% -204.33% 5.82% -16.27% 10.52% -
  Horiz. % 55.22% 7.18% -102.16% 97.92% 92.54% 110.52% 100.00%
Total Cost 108,489 78,255 86,681 88,543 99,992 124,186 71,720 7.13%
  YoY % 38.64% -9.72% -2.10% -11.45% -19.48% 73.15% -
  Horiz. % 151.27% 109.11% 120.86% 123.46% 139.42% 173.15% 100.00%
Net Worth 631,814 626,223 609,449 578,697 575,901 545,440 506,392 3.75%
  YoY % 0.89% 2.75% 5.31% 0.49% 5.58% 7.71% -
  Horiz. % 124.77% 123.66% 120.35% 114.28% 113.73% 107.71% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 11,182 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 70.77 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 631,814 626,223 609,449 578,697 575,901 545,440 506,392 3.75%
  YoY % 0.89% 2.75% 5.31% 0.49% 5.58% 7.71% -
  Horiz. % 124.77% 123.66% 120.35% 114.28% 113.73% 107.71% 100.00%
NOSH 279,564 279,564 279,564 279,564 279,564 279,712 279,774 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.05% -0.02% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.98% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.07 % 7.45 % 7.88 % 14.90 % 16.69 % 15.72 % 12.16 % -3.09%
  YoY % 35.17% -5.46% -47.11% -10.72% 6.17% 29.28% -
  Horiz. % 82.81% 61.27% 64.80% 122.53% 137.25% 129.28% 100.00%
ROE 1.94 % 1.04 % 1.17 % 2.73 % 3.52 % 4.29 % 1.96 % -0.17%
  YoY % 86.54% -11.11% -57.14% -22.44% -17.95% 118.88% -
  Horiz. % 98.98% 53.06% 59.69% 139.29% 179.59% 218.88% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.15 30.24 33.66 37.22 42.93 52.68 29.18 6.73%
  YoY % 42.69% -10.16% -9.56% -13.30% -18.51% 80.53% -
  Horiz. % 147.88% 103.63% 115.35% 127.55% 147.12% 180.53% 100.00%
EPS 4.38 2.33 2.56 5.65 7.25 8.36 3.55 3.56%
  YoY % 87.98% -8.98% -54.69% -22.07% -13.28% 135.49% -
  Horiz. % 123.38% 65.63% 72.11% 159.15% 204.23% 235.49% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2600 2.2400 2.1800 2.0700 2.0600 1.9500 1.8100 3.77%
  YoY % 0.89% 2.75% 5.31% 0.49% 5.64% 7.73% -
  Horiz. % 124.86% 123.76% 120.44% 114.36% 113.81% 107.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.08 30.20 33.61 37.16 42.86 52.63 29.16 6.71%
  YoY % 42.65% -10.15% -9.55% -13.30% -18.56% 80.49% -
  Horiz. % 147.74% 103.57% 115.26% 127.43% 146.98% 180.49% 100.00%
EPS 4.38 2.32 2.55 5.64 7.24 8.35 3.55 3.56%
  YoY % 88.79% -9.02% -54.79% -22.10% -13.29% 135.21% -
  Horiz. % 123.38% 65.35% 71.83% 158.87% 203.94% 235.21% 100.00%
DPS 0.00 0.00 0.00 3.99 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2565 2.2365 2.1766 2.0668 2.0568 1.9480 1.8085 3.75%
  YoY % 0.89% 2.75% 5.31% 0.49% 5.59% 7.71% -
  Horiz. % 124.77% 123.67% 120.35% 114.28% 113.73% 107.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.7800 1.9000 2.5600 2.4900 2.6800 2.2400 2.1500 -
P/RPS 4.13 6.28 7.61 6.69 6.24 4.25 7.37 -9.19%
  YoY % -34.24% -17.48% 13.75% 7.21% 46.82% -42.33% -
  Horiz. % 56.04% 85.21% 103.26% 90.77% 84.67% 57.67% 100.00%
P/EPS 40.60 81.62 100.08 44.05 36.95 26.79 60.56 -6.44%
  YoY % -50.26% -18.45% 127.20% 19.22% 37.92% -55.76% -
  Horiz. % 67.04% 134.78% 165.26% 72.74% 61.01% 44.24% 100.00%
EY 2.46 1.23 1.00 2.27 2.71 3.73 1.65 6.88%
  YoY % 100.00% 23.00% -55.95% -16.24% -27.35% 126.06% -
  Horiz. % 149.09% 74.55% 60.61% 137.58% 164.24% 226.06% 100.00%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.85 1.17 1.20 1.30 1.15 1.19 -6.59%
  YoY % -7.06% -27.35% -2.50% -7.69% 13.04% -3.36% -
  Horiz. % 66.39% 71.43% 98.32% 100.84% 109.24% 96.64% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 27/11/15 24/11/14 28/11/13 21/11/12 25/11/11 24/11/10 -
Price 1.7400 2.0000 2.4700 2.5500 2.5900 2.2500 2.3800 -
P/RPS 4.03 6.61 7.34 6.85 6.03 4.27 8.15 -11.07%
  YoY % -39.03% -9.95% 7.15% 13.60% 41.22% -47.61% -
  Horiz. % 49.45% 81.10% 90.06% 84.05% 73.99% 52.39% 100.00%
P/EPS 39.68 85.91 96.56 45.11 35.71 26.91 67.04 -8.36%
  YoY % -53.81% -11.03% 114.05% 26.32% 32.70% -59.86% -
  Horiz. % 59.19% 128.15% 144.03% 67.29% 53.27% 40.14% 100.00%
EY 2.52 1.16 1.04 2.22 2.80 3.72 1.49 9.14%
  YoY % 117.24% 11.54% -53.15% -20.71% -24.73% 149.66% -
  Horiz. % 169.13% 77.85% 69.80% 148.99% 187.92% 249.66% 100.00%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.77 0.89 1.13 1.23 1.26 1.15 1.31 -8.47%
  YoY % -13.48% -21.24% -8.13% -2.38% 9.57% -12.21% -
  Horiz. % 58.78% 67.94% 86.26% 93.89% 96.18% 87.79% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers