[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.3%
YoY- -65.25%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 364,022 304,766 248,272 334,232 323,896 316,744 283,644 18.04%
PBT 22,933 6,306 -6,060 22,475 25,494 25,426 29,088 -14.62%
Tax -2,472 96 2,808 -1,941 -1,729 -2,368 -156 527.71%
NP 20,461 6,402 -3,252 20,534 23,765 23,058 28,932 -20.57%
-
NP to SH 20,841 6,746 -3,024 21,298 24,564 23,830 29,668 -20.92%
-
Tax Rate 10.78% -1.52% - 8.64% 6.78% 9.31% 0.54% -
Total Cost 343,561 298,364 251,524 313,698 300,130 293,686 254,712 22.01%
-
Net Worth 631,814 620,632 615,040 629,019 626,223 620,632 615,040 1.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 12,580 - - - -
Div Payout % - - - 59.07% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 631,814 620,632 615,040 629,019 626,223 620,632 615,040 1.80%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.62% 2.10% -1.31% 6.14% 7.34% 7.28% 10.20% -
ROE 3.30% 1.09% -0.49% 3.39% 3.92% 3.84% 4.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.21 109.01 88.81 119.55 115.86 113.30 101.46 18.04%
EPS 7.45 2.42 -1.08 7.62 8.79 8.52 10.60 -20.89%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.26 2.22 2.20 2.25 2.24 2.22 2.20 1.80%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.41 109.18 88.94 119.73 116.03 113.47 101.61 18.04%
EPS 7.47 2.42 -1.08 7.63 8.80 8.54 10.63 -20.90%
DPS 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
NAPS 2.2634 2.2233 2.2033 2.2534 2.2434 2.2233 2.2033 1.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.78 1.91 1.97 2.12 1.90 1.98 2.24 -
P/RPS 1.37 1.75 2.22 1.77 1.64 1.75 2.21 -27.23%
P/EPS 23.88 79.15 -182.12 27.83 21.62 23.23 21.11 8.54%
EY 4.19 1.26 -0.55 3.59 4.62 4.31 4.74 -7.87%
DY 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.90 0.94 0.85 0.89 1.02 -15.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 20/05/16 18/02/16 27/11/15 21/08/15 22/05/15 -
Price 1.74 1.79 1.91 1.88 2.00 1.79 2.20 -
P/RPS 1.34 1.64 2.15 1.57 1.73 1.58 2.17 -27.42%
P/EPS 23.34 74.18 -176.58 24.68 22.76 21.00 20.73 8.20%
EY 4.28 1.35 -0.57 4.05 4.39 4.76 4.82 -7.59%
DY 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.87 0.84 0.89 0.81 1.00 -15.95%

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