Highlights

[SWKPLNT] YoY TTM 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 -     -23.75%    YoY -     147.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 327,887 321,623 410,008 364,327 340,143 405,729 339,664 -0.59%
  YoY % 1.95% -21.56% 12.54% 7.11% -16.16% 19.45% -
  Horiz. % 96.53% 94.69% 120.71% 107.26% 100.14% 119.45% 100.00%
PBT 17,236 -20,807 44,008 20,554 44,389 60,773 25,305 -6.20%
  YoY % 182.84% -147.28% 114.11% -53.70% -26.96% 140.16% -
  Horiz. % 68.11% -82.22% 173.91% 81.23% 175.42% 240.16% 100.00%
Tax -4,061 -7,799 -12,159 -2,498 -3,329 -11,093 -9,103 -12.58%
  YoY % 47.93% 35.86% -386.75% 24.96% 69.99% -21.86% -
  Horiz. % 44.61% 85.68% 133.57% 27.44% 36.57% 121.86% 100.00%
NP 13,175 -28,606 31,849 18,056 41,060 49,680 16,202 -3.39%
  YoY % 146.06% -189.82% 76.39% -56.03% -17.35% 206.63% -
  Horiz. % 81.32% -176.56% 196.57% 111.44% 253.43% 306.63% 100.00%
NP to SH 13,420 -28,286 34,616 18,506 41,812 52,997 17,857 -4.65%
  YoY % 147.44% -181.71% 87.05% -55.74% -21.10% 196.79% -
  Horiz. % 75.15% -158.40% 193.85% 103.63% 234.15% 296.79% 100.00%
Tax Rate 23.56 % - % 27.63 % 12.15 % 7.50 % 18.25 % 35.97 % -6.81%
  YoY % 0.00% 0.00% 127.41% 62.00% -58.90% -49.26% -
  Horiz. % 65.50% 0.00% 76.81% 33.78% 20.85% 50.74% 100.00%
Total Cost 314,712 350,229 378,159 346,271 299,083 356,049 323,462 -0.46%
  YoY % -10.14% -7.39% 9.21% 15.78% -16.00% 10.07% -
  Horiz. % 97.29% 108.28% 116.91% 107.05% 92.46% 110.07% 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 0 12,580 8,386 27,956 25,160 -57.90%
  YoY % -0.02% 0.00% 0.00% 50.00% -70.00% 11.11% -
  Horiz. % 0.56% 0.56% 0.00% 50.00% 33.33% 111.11% 100.00%
Div Payout % 1.04 % - % - % 67.98 % 20.06 % 52.75 % 140.90 % -55.86%
  YoY % 0.00% 0.00% 0.00% 238.88% -61.97% -62.56% -
  Horiz. % 0.74% 0.00% 0.00% 48.25% 14.24% 37.44% 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 4.02 % -8.89 % 7.77 % 4.96 % 12.07 % 12.24 % 4.77 % -2.81%
  YoY % 145.22% -214.41% 56.65% -58.91% -1.39% 156.60% -
  Horiz. % 84.28% -186.37% 162.89% 103.98% 253.04% 256.60% 100.00%
ROE 2.47 % -5.19 % 5.18 % 2.93 % 6.68 % 8.70 % 3.09 % -3.66%
  YoY % 147.59% -200.19% 76.79% -56.14% -23.22% 181.55% -
  Horiz. % 79.94% -167.96% 167.64% 94.82% 216.18% 281.55% 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 117.51 115.04 146.66 130.32 121.67 145.13 121.50 -0.55%
  YoY % 2.15% -21.56% 12.54% 7.11% -16.16% 19.45% -
  Horiz. % 96.72% 94.68% 120.71% 107.26% 100.14% 119.45% 100.00%
EPS 4.81 -10.12 12.38 6.62 14.96 18.96 6.39 -4.62%
  YoY % 147.53% -181.74% 87.01% -55.75% -21.10% 196.71% -
  Horiz. % 75.27% -158.37% 193.74% 103.60% 234.12% 296.71% 100.00%
DPS 0.05 0.05 0.00 4.50 3.00 10.00 9.00 -57.90%
  YoY % 0.00% 0.00% 0.00% 50.00% -70.00% 11.11% -
  Horiz. % 0.56% 0.56% 0.00% 50.00% 33.33% 111.11% 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 117.10 114.87 146.43 130.12 121.48 144.90 121.31 -0.59%
  YoY % 1.94% -21.55% 12.53% 7.11% -16.16% 19.45% -
  Horiz. % 96.53% 94.69% 120.71% 107.26% 100.14% 119.45% 100.00%
EPS 4.79 -10.10 12.36 6.61 14.93 18.93 6.38 -4.66%
  YoY % 147.43% -181.72% 86.99% -55.73% -21.13% 196.71% -
  Horiz. % 75.08% -158.31% 193.73% 103.61% 234.01% 296.71% 100.00%
DPS 0.05 0.05 0.00 4.49 3.00 9.98 8.99 -57.89%
  YoY % 0.00% 0.00% 0.00% 49.67% -69.94% 11.01% -
  Horiz. % 0.56% 0.56% 0.00% 49.94% 33.37% 111.01% 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 1.23 1.56 1.08 1.37 1.56 1.76 2.05 -8.16%
  YoY % -21.15% 44.44% -21.17% -12.18% -11.36% -14.15% -
  Horiz. % 60.00% 76.10% 52.68% 66.83% 76.10% 85.85% 100.00%
P/EPS 30.15 -17.79 12.84 26.89 12.70 13.50 38.98 -4.19%
  YoY % 269.48% -238.55% -52.25% 111.73% -5.93% -65.37% -
  Horiz. % 77.35% -45.64% 32.94% 68.98% 32.58% 34.63% 100.00%
EY 3.32 -5.62 7.79 3.72 7.87 7.41 2.57 4.36%
  YoY % 159.07% -172.14% 109.41% -52.73% 6.21% 188.33% -
  Horiz. % 129.18% -218.68% 303.11% 144.75% 306.23% 288.33% 100.00%
DY 0.03 0.03 0.00 2.53 1.58 3.91 3.61 -54.98%
  YoY % 0.00% 0.00% 0.00% 60.13% -59.59% 8.31% -
  Horiz. % 0.83% 0.83% 0.00% 70.08% 43.77% 108.31% 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 1.40 1.43 1.12 1.34 1.64 1.70 2.10 -6.53%
  YoY % -2.10% 27.68% -16.42% -18.29% -3.53% -19.05% -
  Horiz. % 66.67% 68.10% 53.33% 63.81% 78.10% 80.95% 100.00%
P/EPS 34.31 -16.31 13.24 26.29 13.37 13.03 39.92 -2.49%
  YoY % 310.36% -223.19% -49.64% 96.63% 2.61% -67.36% -
  Horiz. % 85.95% -40.86% 33.17% 65.86% 33.49% 32.64% 100.00%
EY 2.91 -6.13 7.55 3.80 7.48 7.67 2.50 2.56%
  YoY % 147.47% -181.19% 98.68% -49.20% -2.48% 206.80% -
  Horiz. % 116.40% -245.20% 302.00% 152.00% 299.20% 306.80% 100.00%
DY 0.03 0.03 0.00 2.59 1.50 4.05 3.53 -54.81%
  YoY % 0.00% 0.00% 0.00% 72.67% -62.96% 14.73% -
  Horiz. % 0.85% 0.85% 0.00% 73.37% 42.49% 114.73% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers