Highlights

[SWKPLNT] YoY Quarter Result on 2015-09-30 [#3]

Stock [SWKPLNT]: SARAWAK PLANTATION BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     44.69%    YoY -     -8.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 83,620 106,478 120,634 84,550 94,099 104,051 120,020 -5.84%
  YoY % -21.47% -11.73% 42.68% -10.15% -9.56% -13.31% -
  Horiz. % 69.67% 88.72% 100.51% 70.45% 78.40% 86.69% 100.00%
PBT 12,414 8,188 14,047 6,408 5,932 20,408 25,905 -11.53%
  YoY % 51.61% -41.71% 119.21% 8.02% -70.93% -21.22% -
  Horiz. % 47.92% 31.61% 54.23% 24.74% 22.90% 78.78% 100.00%
Tax -3,178 -1,822 -1,902 -113 1,486 -4,900 -5,877 -9.73%
  YoY % -74.42% 4.21% -1,583.19% -107.60% 130.33% 16.62% -
  Horiz. % 54.08% 31.00% 32.36% 1.92% -25.29% 83.38% 100.00%
NP 9,236 6,366 12,145 6,295 7,418 15,508 20,028 -12.10%
  YoY % 45.08% -47.58% 92.93% -15.14% -52.17% -22.57% -
  Horiz. % 46.12% 31.79% 60.64% 31.43% 37.04% 77.43% 100.00%
NP to SH 9,344 6,427 12,258 6,508 7,151 15,802 20,276 -12.11%
  YoY % 45.39% -47.57% 88.35% -8.99% -54.75% -22.07% -
  Horiz. % 46.08% 31.70% 60.46% 32.10% 35.27% 77.93% 100.00%
Tax Rate 25.60 % 22.25 % 13.54 % 1.76 % -25.05 % 24.01 % 22.69 % 2.03%
  YoY % 15.06% 64.33% 669.32% 107.03% -204.33% 5.82% -
  Horiz. % 112.83% 98.06% 59.67% 7.76% -110.40% 105.82% 100.00%
Total Cost 74,384 100,112 108,489 78,255 86,681 88,543 99,992 -4.81%
  YoY % -25.70% -7.72% 38.64% -9.72% -2.10% -11.45% -
  Horiz. % 74.39% 100.12% 108.50% 78.26% 86.69% 88.55% 100.00%
Net Worth 545,149 668,157 631,814 626,223 609,449 578,697 575,901 -0.91%
  YoY % -18.41% 5.75% 0.89% 2.75% 5.31% 0.49% -
  Horiz. % 94.66% 116.02% 109.71% 108.74% 105.83% 100.49% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 11,182 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 545,149 668,157 631,814 626,223 609,449 578,697 575,901 -0.91%
  YoY % -18.41% 5.75% 0.89% 2.75% 5.31% 0.49% -
  Horiz. % 94.66% 116.02% 109.71% 108.74% 105.83% 100.49% 100.00%
NOSH 279,564 279,564 279,564 279,564 279,564 279,564 279,564 -
  YoY % 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.05 % 5.98 % 10.07 % 7.45 % 7.88 % 14.90 % 16.69 % -6.64%
  YoY % 84.78% -40.62% 35.17% -5.46% -47.11% -10.72% -
  Horiz. % 66.21% 35.83% 60.34% 44.64% 47.21% 89.28% 100.00%
ROE 1.71 % 0.96 % 1.94 % 1.04 % 1.17 % 2.73 % 3.52 % -11.33%
  YoY % 78.13% -50.52% 86.54% -11.11% -57.14% -22.44% -
  Horiz. % 48.58% 27.27% 55.11% 29.55% 33.24% 77.56% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.91 38.09 43.15 30.24 33.66 37.22 42.93 -5.84%
  YoY % -21.48% -11.73% 42.69% -10.16% -9.56% -13.30% -
  Horiz. % 69.67% 88.73% 100.51% 70.44% 78.41% 86.70% 100.00%
EPS 3.34 2.30 4.38 2.33 2.56 5.65 7.25 -12.11%
  YoY % 45.22% -47.49% 87.98% -8.98% -54.69% -22.07% -
  Horiz. % 46.07% 31.72% 60.41% 32.14% 35.31% 77.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9500 2.3900 2.2600 2.2400 2.1800 2.0700 2.0600 -0.91%
  YoY % -18.41% 5.75% 0.89% 2.75% 5.31% 0.49% -
  Horiz. % 94.66% 116.02% 109.71% 108.74% 105.83% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.86 38.03 43.08 30.20 33.61 37.16 42.86 -5.84%
  YoY % -21.48% -11.72% 42.65% -10.15% -9.55% -13.30% -
  Horiz. % 69.67% 88.73% 100.51% 70.46% 78.42% 86.70% 100.00%
EPS 3.34 2.30 4.38 2.32 2.55 5.64 7.24 -12.09%
  YoY % 45.22% -47.49% 88.79% -9.02% -54.79% -22.10% -
  Horiz. % 46.13% 31.77% 60.50% 32.04% 35.22% 77.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.99 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9470 2.3863 2.2565 2.2365 2.1766 2.0668 2.0568 -0.91%
  YoY % -18.41% 5.75% 0.89% 2.75% 5.31% 0.49% -
  Horiz. % 94.66% 116.02% 109.71% 108.74% 105.82% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.8000 1.5900 1.7800 1.9000 2.5600 2.4900 2.6800 -
P/RPS 6.02 4.17 4.13 6.28 7.61 6.69 6.24 -0.60%
  YoY % 44.36% 0.97% -34.24% -17.48% 13.75% 7.21% -
  Horiz. % 96.47% 66.83% 66.19% 100.64% 121.96% 107.21% 100.00%
P/EPS 53.85 69.16 40.60 81.62 100.08 44.05 36.95 6.48%
  YoY % -22.14% 70.34% -50.26% -18.45% 127.20% 19.22% -
  Horiz. % 145.74% 187.17% 109.88% 220.89% 270.85% 119.22% 100.00%
EY 1.86 1.45 2.46 1.23 1.00 2.27 2.71 -6.08%
  YoY % 28.28% -41.06% 100.00% 23.00% -55.95% -16.24% -
  Horiz. % 68.63% 53.51% 90.77% 45.39% 36.90% 83.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.92 0.67 0.79 0.85 1.17 1.20 1.30 -5.60%
  YoY % 37.31% -15.19% -7.06% -27.35% -2.50% -7.69% -
  Horiz. % 70.77% 51.54% 60.77% 65.38% 90.00% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 24/11/17 17/11/16 27/11/15 24/11/14 28/11/13 21/11/12 -
Price 1.6500 1.6400 1.7400 2.0000 2.4700 2.5500 2.5900 -
P/RPS 5.52 4.31 4.03 6.61 7.34 6.85 6.03 -1.46%
  YoY % 28.07% 6.95% -39.03% -9.95% 7.15% 13.60% -
  Horiz. % 91.54% 71.48% 66.83% 109.62% 121.72% 113.60% 100.00%
P/EPS 49.37 71.34 39.68 85.91 96.56 45.11 35.71 5.54%
  YoY % -30.80% 79.79% -53.81% -11.03% 114.05% 26.32% -
  Horiz. % 138.25% 199.78% 111.12% 240.58% 270.40% 126.32% 100.00%
EY 2.03 1.40 2.52 1.16 1.04 2.22 2.80 -5.22%
  YoY % 45.00% -44.44% 117.24% 11.54% -53.15% -20.71% -
  Horiz. % 72.50% 50.00% 90.00% 41.43% 37.14% 79.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.57 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.85 0.69 0.77 0.89 1.13 1.23 1.26 -6.35%
  YoY % 23.19% -10.39% -13.48% -21.24% -8.13% -2.38% -
  Horiz. % 67.46% 54.76% 61.11% 70.63% 89.68% 97.62% 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