[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 66.6%
YoY- 368.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 347,528 318,138 290,110 277,608 310,787 295,338 275,768 16.62%
PBT 28,409 23,589 20,284 29,936 15,762 21,624 7,608 140.11%
Tax -7,715 -7,486 -6,346 -11,536 -4,896 -8,600 -6,544 11.56%
NP 20,694 16,102 13,938 18,400 10,866 13,024 1,064 619.31%
-
NP to SH 20,918 16,324 14,160 18,624 11,179 13,336 1,316 529.00%
-
Tax Rate 27.16% 31.74% 31.29% 38.54% 31.06% 39.77% 86.01% -
Total Cost 326,834 302,036 276,172 259,208 299,921 282,314 274,704 12.24%
-
Net Worth 552,483 544,112 535,743 550,644 545,149 545,149 536,762 1.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 139 186 279 559 139 186 279 -37.07%
Div Payout % 0.67% 1.14% 1.97% 3.00% 1.25% 1.40% 21.24% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 552,483 544,112 535,743 550,644 545,149 545,149 536,762 1.93%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.95% 5.06% 4.80% 6.63% 3.50% 4.41% 0.39% -
ROE 3.79% 3.00% 2.64% 3.38% 2.05% 2.45% 0.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 124.55 114.02 103.97 99.32 111.17 105.64 98.64 16.77%
EPS 7.50 5.85 5.08 6.68 4.00 4.77 0.46 539.72%
DPS 0.05 0.07 0.10 0.20 0.05 0.07 0.10 -36.92%
NAPS 1.98 1.95 1.92 1.97 1.95 1.95 1.92 2.06%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 124.50 113.97 103.93 99.45 111.33 105.80 98.79 16.62%
EPS 7.49 5.85 5.07 6.67 4.00 4.78 0.47 530.08%
DPS 0.05 0.07 0.10 0.20 0.05 0.07 0.10 -36.92%
NAPS 1.9792 1.9492 1.9192 1.9726 1.9529 1.9529 1.9229 1.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.10 1.45 1.64 1.55 1.70 1.80 1.63 -
P/RPS 1.69 1.27 1.58 1.56 1.53 1.70 1.65 1.60%
P/EPS 28.01 24.79 32.32 23.26 42.51 37.73 346.27 -81.21%
EY 3.57 4.03 3.09 4.30 2.35 2.65 0.29 430.71%
DY 0.02 0.05 0.06 0.13 0.03 0.04 0.06 -51.82%
P/NAPS 1.06 0.74 0.85 0.79 0.87 0.92 0.85 15.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 -
Price 1.75 1.65 1.49 1.58 1.51 1.65 1.58 -
P/RPS 1.41 1.45 1.43 1.59 1.36 1.56 1.60 -8.06%
P/EPS 23.34 28.20 29.36 23.71 37.76 34.59 335.65 -83.00%
EY 4.28 3.55 3.41 4.22 2.65 2.89 0.30 485.39%
DY 0.03 0.04 0.07 0.13 0.03 0.04 0.06 -36.92%
P/NAPS 0.88 0.85 0.78 0.80 0.77 0.85 0.82 4.80%

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