[SWKPLNT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 8.15%
YoY- 540.65%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 283,744 399,177 398,744 385,160 438,524 383,967 364,022 -15.31%
PBT -6,596 -1,546 47,305 54,582 53,124 25,729 22,933 -
Tax -584 -8,964 -10,153 -11,586 -13,292 -6,398 -2,472 -61.81%
NP -7,180 -10,510 37,152 42,996 39,832 19,331 20,461 -
-
NP to SH -6,944 -10,252 37,381 43,218 39,960 22,212 20,841 -
-
Tax Rate - - 21.46% 21.23% 25.02% 24.87% 10.78% -
Total Cost 290,924 409,687 361,592 342,164 398,692 364,636 343,561 -10.50%
-
Net Worth 547,945 629,019 668,157 659,771 559,128 640,201 631,814 -9.06%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 559 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 547,945 629,019 668,157 659,771 559,128 640,201 631,814 -9.06%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -2.53% -2.63% 9.32% 11.16% 9.08% 5.03% 5.62% -
ROE -1.27% -1.63% 5.59% 6.55% 7.15% 3.47% 3.30% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 101.50 142.79 142.63 137.77 156.86 137.34 130.21 -15.31%
EPS -2.48 -3.66 13.37 15.46 14.28 7.94 7.45 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.25 2.39 2.36 2.00 2.29 2.26 -9.06%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 101.34 142.56 142.41 137.56 156.62 137.13 130.01 -15.31%
EPS -2.48 -3.66 13.35 15.43 14.27 7.93 7.44 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9569 2.2465 2.3863 2.3563 1.9969 2.2864 2.2565 -9.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.79 1.80 1.59 1.57 1.69 1.85 1.78 -
P/RPS 1.76 1.26 1.11 1.14 1.08 1.35 1.37 18.19%
P/EPS -72.07 -49.08 11.89 10.16 11.82 23.28 23.88 -
EY -1.39 -2.04 8.41 9.85 8.46 4.29 4.19 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.67 0.67 0.85 0.81 0.79 9.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 23/02/18 24/11/17 18/08/17 18/05/17 24/02/17 17/11/16 -
Price 1.65 1.79 1.64 1.56 1.61 1.78 1.74 -
P/RPS 1.63 1.25 1.15 1.13 1.03 1.30 1.34 13.96%
P/EPS -66.43 -48.81 12.27 10.09 11.26 22.40 23.34 -
EY -1.51 -2.05 8.15 9.91 8.88 4.46 4.28 -
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.69 0.66 0.81 0.78 0.77 5.97%

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