[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 32.27%
YoY- -117.38%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 310,787 295,338 275,768 283,744 399,177 398,744 385,160 -13.29%
PBT 15,762 21,624 7,608 -6,596 -1,546 47,305 54,582 -56.21%
Tax -4,896 -8,600 -6,544 -584 -8,964 -10,153 -11,586 -43.59%
NP 10,866 13,024 1,064 -7,180 -10,510 37,152 42,996 -59.92%
-
NP to SH 11,179 13,336 1,316 -6,944 -10,252 37,381 43,218 -59.30%
-
Tax Rate 31.06% 39.77% 86.01% - - 21.46% 21.23% -
Total Cost 299,921 282,314 274,704 290,924 409,687 361,592 342,164 -8.38%
-
Net Worth 545,149 545,149 536,762 547,945 629,019 668,157 659,771 -11.91%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 139 186 279 559 - - - -
Div Payout % 1.25% 1.40% 21.24% 0.00% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 545,149 545,149 536,762 547,945 629,019 668,157 659,771 -11.91%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.50% 4.41% 0.39% -2.53% -2.63% 9.32% 11.16% -
ROE 2.05% 2.45% 0.25% -1.27% -1.63% 5.59% 6.55% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 111.17 105.64 98.64 101.50 142.79 142.63 137.77 -13.29%
EPS 4.00 4.77 0.46 -2.48 -3.66 13.37 15.46 -59.29%
DPS 0.05 0.07 0.10 0.20 0.00 0.00 0.00 -
NAPS 1.95 1.95 1.92 1.96 2.25 2.39 2.36 -11.91%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 111.00 105.48 98.49 101.34 142.56 142.41 137.56 -13.29%
EPS 3.99 4.76 0.47 -2.48 -3.66 13.35 15.43 -59.31%
DPS 0.05 0.07 0.10 0.20 0.00 0.00 0.00 -
NAPS 1.947 1.947 1.917 1.9569 2.2465 2.3863 2.3563 -11.91%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.70 1.80 1.63 1.79 1.80 1.59 1.57 -
P/RPS 1.53 1.70 1.65 1.76 1.26 1.11 1.14 21.60%
P/EPS 42.51 37.73 346.27 -72.07 -49.08 11.89 10.16 158.97%
EY 2.35 2.65 0.29 -1.39 -2.04 8.41 9.85 -61.43%
DY 0.03 0.04 0.06 0.11 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.85 0.91 0.80 0.67 0.67 18.96%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 18/08/17 -
Price 1.51 1.65 1.58 1.65 1.79 1.64 1.56 -
P/RPS 1.36 1.56 1.60 1.63 1.25 1.15 1.13 13.10%
P/EPS 37.76 34.59 335.65 -66.43 -48.81 12.27 10.09 140.46%
EY 2.65 2.89 0.30 -1.51 -2.05 8.15 9.91 -58.39%
DY 0.03 0.04 0.06 0.12 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.82 0.84 0.80 0.69 0.66 10.79%

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