[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 208.94%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 385,160 438,524 383,967 364,022 304,766 248,272 334,232 9.92%
PBT 54,582 53,124 25,729 22,933 6,306 -6,060 22,475 80.77%
Tax -11,586 -13,292 -6,398 -2,472 96 2,808 -1,941 229.41%
NP 42,996 39,832 19,331 20,461 6,402 -3,252 20,534 63.74%
-
NP to SH 43,218 39,960 22,212 20,841 6,746 -3,024 21,298 60.35%
-
Tax Rate 21.23% 25.02% 24.87% 10.78% -1.52% - 8.64% -
Total Cost 342,164 398,692 364,636 343,561 298,364 251,524 313,698 5.96%
-
Net Worth 659,771 559,128 640,201 631,814 620,632 615,040 629,019 3.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 12,580 -
Div Payout % - - - - - - 59.07% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 659,771 559,128 640,201 631,814 620,632 615,040 629,019 3.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.16% 9.08% 5.03% 5.62% 2.10% -1.31% 6.14% -
ROE 6.55% 7.15% 3.47% 3.30% 1.09% -0.49% 3.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 137.77 156.86 137.34 130.21 109.01 88.81 119.55 9.92%
EPS 15.46 14.28 7.94 7.45 2.42 -1.08 7.62 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 2.36 2.00 2.29 2.26 2.22 2.20 2.25 3.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 137.98 157.09 137.55 130.41 109.18 88.94 119.73 9.92%
EPS 15.48 14.32 7.96 7.47 2.42 -1.08 7.63 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.51 -
NAPS 2.3635 2.003 2.2934 2.2634 2.2233 2.2033 2.2534 3.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.57 1.69 1.85 1.78 1.91 1.97 2.12 -
P/RPS 1.14 1.08 1.35 1.37 1.75 2.22 1.77 -25.44%
P/EPS 10.16 11.82 23.28 23.88 79.15 -182.12 27.83 -48.95%
EY 9.85 8.46 4.29 4.19 1.26 -0.55 3.59 96.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.67 0.85 0.81 0.79 0.86 0.90 0.94 -20.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 18/02/16 -
Price 1.56 1.61 1.78 1.74 1.79 1.91 1.88 -
P/RPS 1.13 1.03 1.30 1.34 1.64 2.15 1.57 -19.70%
P/EPS 10.09 11.26 22.40 23.34 74.18 -176.58 24.68 -44.94%
EY 9.91 8.88 4.46 4.28 1.35 -0.57 4.05 81.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
P/NAPS 0.66 0.81 0.78 0.77 0.81 0.87 0.84 -14.86%

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