[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 323.08%
YoY- -71.69%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 438,524 383,967 364,022 304,766 248,272 334,232 323,896 22.36%
PBT 53,124 25,729 22,933 6,306 -6,060 22,475 25,494 63.07%
Tax -13,292 -6,398 -2,472 96 2,808 -1,941 -1,729 289.03%
NP 39,832 19,331 20,461 6,402 -3,252 20,534 23,765 41.05%
-
NP to SH 39,960 22,212 20,841 6,746 -3,024 21,298 24,564 38.27%
-
Tax Rate 25.02% 24.87% 10.78% -1.52% - 8.64% 6.78% -
Total Cost 398,692 364,636 343,561 298,364 251,524 313,698 300,130 20.82%
-
Net Worth 559,128 640,201 631,814 620,632 615,040 629,019 626,223 -7.27%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 12,580 - -
Div Payout % - - - - - 59.07% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 559,128 640,201 631,814 620,632 615,040 629,019 626,223 -7.27%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.08% 5.03% 5.62% 2.10% -1.31% 6.14% 7.34% -
ROE 7.15% 3.47% 3.30% 1.09% -0.49% 3.39% 3.92% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 156.86 137.34 130.21 109.01 88.81 119.55 115.86 22.35%
EPS 14.28 7.94 7.45 2.42 -1.08 7.62 8.79 38.15%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.00 2.29 2.26 2.22 2.20 2.25 2.24 -7.27%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 156.62 137.13 130.01 108.85 88.67 119.37 115.68 22.36%
EPS 14.27 7.93 7.44 2.41 -1.08 7.61 8.77 38.29%
DPS 0.00 0.00 0.00 0.00 0.00 4.49 0.00 -
NAPS 1.9969 2.2864 2.2565 2.2165 2.1966 2.2465 2.2365 -7.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.69 1.85 1.78 1.91 1.97 2.12 1.90 -
P/RPS 1.08 1.35 1.37 1.75 2.22 1.77 1.64 -24.28%
P/EPS 11.82 23.28 23.88 79.15 -182.12 27.83 21.62 -33.11%
EY 8.46 4.29 4.19 1.26 -0.55 3.59 4.62 49.62%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.85 0.81 0.79 0.86 0.90 0.94 0.85 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 18/02/16 27/11/15 -
Price 1.61 1.78 1.74 1.79 1.91 1.88 2.00 -
P/RPS 1.03 1.30 1.34 1.64 2.15 1.57 1.73 -29.20%
P/EPS 11.26 22.40 23.34 74.18 -176.58 24.68 22.76 -37.42%
EY 8.88 4.46 4.28 1.35 -0.57 4.05 4.39 59.87%
DY 0.00 0.00 0.00 0.00 0.00 2.39 0.00 -
P/NAPS 0.81 0.78 0.77 0.81 0.87 0.84 0.89 -6.08%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment