[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.51%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 275,768 283,744 399,177 398,744 385,160 438,524 383,967 -19.85%
PBT 7,608 -6,596 -1,546 47,305 54,582 53,124 25,729 -55.71%
Tax -6,544 -584 -8,964 -10,153 -11,586 -13,292 -6,398 1.51%
NP 1,064 -7,180 -10,510 37,152 42,996 39,832 19,331 -85.60%
-
NP to SH 1,316 -6,944 -10,252 37,381 43,218 39,960 22,212 -84.88%
-
Tax Rate 86.01% - - 21.46% 21.23% 25.02% 24.87% -
Total Cost 274,704 290,924 409,687 361,592 342,164 398,692 364,636 -17.24%
-
Net Worth 536,762 547,945 629,019 668,157 659,771 559,128 640,201 -11.11%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 279 559 - - - - - -
Div Payout % 21.24% 0.00% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 536,762 547,945 629,019 668,157 659,771 559,128 640,201 -11.11%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.39% -2.53% -2.63% 9.32% 11.16% 9.08% 5.03% -
ROE 0.25% -1.27% -1.63% 5.59% 6.55% 7.15% 3.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.64 101.50 142.79 142.63 137.77 156.86 137.34 -19.84%
EPS 0.46 -2.48 -3.66 13.37 15.46 14.28 7.94 -85.10%
DPS 0.10 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.96 2.25 2.39 2.36 2.00 2.29 -11.11%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.79 101.65 143.00 142.84 137.98 157.09 137.55 -19.84%
EPS 0.47 -2.49 -3.67 13.39 15.48 14.32 7.96 -84.91%
DPS 0.10 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9229 1.9629 2.2534 2.3936 2.3635 2.003 2.2934 -11.11%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.63 1.79 1.80 1.59 1.57 1.69 1.85 -
P/RPS 1.65 1.76 1.26 1.11 1.14 1.08 1.35 14.35%
P/EPS 346.27 -72.07 -49.08 11.89 10.16 11.82 23.28 507.81%
EY 0.29 -1.39 -2.04 8.41 9.85 8.46 4.29 -83.48%
DY 0.06 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.80 0.67 0.67 0.85 0.81 3.27%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 15/05/18 23/02/18 24/11/17 18/08/17 18/05/17 24/02/17 -
Price 1.58 1.65 1.79 1.64 1.56 1.61 1.78 -
P/RPS 1.60 1.63 1.25 1.15 1.13 1.03 1.30 14.89%
P/EPS 335.65 -66.43 -48.81 12.27 10.09 11.26 22.40 510.81%
EY 0.30 -1.51 -2.05 8.15 9.91 8.88 4.46 -83.54%
DY 0.06 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.80 0.69 0.66 0.81 0.78 3.39%

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