[SWKPLNT] YoY Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 93,549 83,620 106,478 120,634 84,550 94,099 104,051 -1.76% YoY % 11.87% -21.47% -11.73% 42.68% -10.15% -9.56% - Horiz. % 89.91% 80.36% 102.33% 115.94% 81.26% 90.44% 100.00%
PBT 7,550 12,414 8,188 14,047 6,408 5,932 20,408 -15.27% YoY % -39.18% 51.61% -41.71% 119.21% 8.02% -70.93% - Horiz. % 37.00% 60.83% 40.12% 68.83% 31.40% 29.07% 100.00%
Tax -2,442 -3,178 -1,822 -1,902 -113 1,486 -4,900 -10.95% YoY % 23.16% -74.42% 4.21% -1,583.19% -107.60% 130.33% - Horiz. % 49.84% 64.86% 37.18% 38.82% 2.31% -30.33% 100.00%
NP 5,108 9,236 6,366 12,145 6,295 7,418 15,508 -16.89% YoY % -44.69% 45.08% -47.58% 92.93% -15.14% -52.17% - Horiz. % 32.94% 59.56% 41.05% 78.31% 40.59% 47.83% 100.00%
NP to SH 5,163 9,344 6,427 12,258 6,508 7,151 15,802 -17.00% YoY % -44.75% 45.39% -47.57% 88.35% -8.99% -54.75% - Horiz. % 32.67% 59.13% 40.67% 77.57% 41.18% 45.25% 100.00%
Tax Rate 32.34 % 25.60 % 22.25 % 13.54 % 1.76 % -25.05 % 24.01 % 5.09% YoY % 26.33% 15.06% 64.33% 669.32% 107.03% -204.33% - Horiz. % 134.69% 106.62% 92.67% 56.39% 7.33% -104.33% 100.00%
Total Cost 88,441 74,384 100,112 108,489 78,255 86,681 88,543 -0.02% YoY % 18.90% -25.70% -7.72% 38.64% -9.72% -2.10% - Horiz. % 99.88% 84.01% 113.07% 122.53% 88.38% 97.90% 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 - - - - - - 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% 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% 0.00% 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 5.46 % 11.05 % 5.98 % 10.07 % 7.45 % 7.88 % 14.90 % -15.40% YoY % -50.59% 84.78% -40.62% 35.17% -5.46% -47.11% - Horiz. % 36.64% 74.16% 40.13% 67.58% 50.00% 52.89% 100.00%
ROE 0.95 % 1.71 % 0.96 % 1.94 % 1.04 % 1.17 % 2.73 % -16.13% YoY % -44.44% 78.13% -50.52% 86.54% -11.11% -57.14% - Horiz. % 34.80% 62.64% 35.16% 71.06% 38.10% 42.86% 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 33.53 29.91 38.09 43.15 30.24 33.66 37.22 -1.72% YoY % 12.10% -21.48% -11.73% 42.69% -10.16% -9.56% - Horiz. % 90.09% 80.36% 102.34% 115.93% 81.25% 90.44% 100.00%
EPS 1.85 3.34 2.30 4.38 2.33 2.56 5.65 -16.97% YoY % -44.61% 45.22% -47.49% 87.98% -8.98% -54.69% - Horiz. % 32.74% 59.12% 40.71% 77.52% 41.24% 45.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 33.41 29.86 38.03 43.08 30.20 33.61 37.16 -1.76% YoY % 11.89% -21.48% -11.72% 42.65% -10.15% -9.55% - Horiz. % 89.91% 80.36% 102.34% 115.93% 81.27% 90.45% 100.00%
EPS 1.84 3.34 2.30 4.38 2.32 2.55 5.64 -17.02% YoY % -44.91% 45.22% -47.49% 88.79% -9.02% -54.79% - Horiz. % 32.62% 59.22% 40.78% 77.66% 41.13% 45.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.99 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 4.32 6.02 4.17 4.13 6.28 7.61 6.69 -7.03% YoY % -28.24% 44.36% 0.97% -34.24% -17.48% 13.75% - Horiz. % 64.57% 89.99% 62.33% 61.73% 93.87% 113.75% 100.00%
P/EPS 78.36 53.85 69.16 40.60 81.62 100.08 44.05 10.07% YoY % 45.52% -22.14% 70.34% -50.26% -18.45% 127.20% - Horiz. % 177.89% 122.25% 157.00% 92.17% 185.29% 227.20% 100.00%
EY 1.28 1.86 1.45 2.46 1.23 1.00 2.27 -9.10% YoY % -31.18% 28.28% -41.06% 100.00% 23.00% -55.95% - Horiz. % 56.39% 81.94% 63.88% 108.37% 54.19% 44.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 4.92 5.52 4.31 4.03 6.61 7.34 6.85 -5.36% YoY % -10.87% 28.07% 6.95% -39.03% -9.95% 7.15% - Horiz. % 71.82% 80.58% 62.92% 58.83% 96.50% 107.15% 100.00%
P/EPS 89.17 49.37 71.34 39.68 85.91 96.56 45.11 12.02% YoY % 80.62% -30.80% 79.79% -53.81% -11.03% 114.05% - Horiz. % 197.67% 109.44% 158.15% 87.96% 190.45% 214.05% 100.00%
EY 1.12 2.03 1.40 2.52 1.16 1.04 2.22 -10.77% YoY % -44.83% 45.00% -44.44% 117.24% 11.54% -53.15% - Horiz. % 50.45% 91.44% 63.06% 113.51% 52.25% 46.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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.
Comment
SPB QTRLY INTERIM REPORT- Q3 30.09.2016 - Part 1.pdf 
