[SWKPLNT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 546.16%
YoY- -71.69%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 109,631 383,967 273,017 152,383 62,068 334,232 242,922 -41.13%
PBT 13,281 25,729 17,200 3,153 -1,515 22,475 19,121 -21.55%
Tax -3,323 -6,398 -1,854 48 702 -1,941 -1,297 87.13%
NP 9,958 19,331 15,346 3,201 -813 20,534 17,824 -32.14%
-
NP to SH 9,990 22,212 15,631 3,373 -756 21,298 18,423 -33.47%
-
Tax Rate 25.02% 24.87% 10.78% -1.52% - 8.64% 6.78% -
Total Cost 99,673 364,636 257,671 149,182 62,881 313,698 225,098 -41.87%
-
Net Worth 559,128 640,201 631,814 620,632 615,040 629,019 626,223 -7.27%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 12,580 - -
Div Payout % - - - - - 59.07% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 559,128 640,201 631,814 620,632 615,040 629,019 626,223 -7.27%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.08% 5.03% 5.62% 2.10% -1.31% 6.14% 7.34% -
ROE 1.79% 3.47% 2.47% 0.54% -0.12% 3.39% 2.94% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.21 137.34 97.66 54.51 22.20 119.55 86.89 -41.13%
EPS 3.57 7.94 5.59 1.21 -0.27 7.62 6.59 -33.52%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.00 2.29 2.26 2.22 2.20 2.25 2.24 -7.27%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.27 137.55 97.80 54.59 22.23 119.73 87.02 -41.13%
EPS 3.58 7.96 5.60 1.21 -0.27 7.63 6.60 -33.46%
DPS 0.00 0.00 0.00 0.00 0.00 4.51 0.00 -
NAPS 2.003 2.2934 2.2634 2.2233 2.2033 2.2534 2.2434 -7.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.69 1.85 1.78 1.91 1.97 2.12 1.90 -
P/RPS 4.31 1.35 1.82 3.50 8.87 1.77 2.19 56.97%
P/EPS 47.29 23.28 31.84 158.31 -728.49 27.83 28.83 39.04%
EY 2.11 4.29 3.14 0.63 -0.14 3.59 3.47 -28.20%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.85 0.81 0.79 0.86 0.90 0.94 0.85 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 18/02/16 27/11/15 -
Price 1.61 1.78 1.74 1.79 1.91 1.88 2.00 -
P/RPS 4.11 1.30 1.78 3.28 8.60 1.57 2.30 47.20%
P/EPS 45.05 22.40 31.12 148.36 -706.31 24.68 30.35 30.09%
EY 2.22 4.46 3.21 0.67 -0.14 4.05 3.29 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 2.39 0.00 -
P/NAPS 0.81 0.78 0.77 0.81 0.87 0.84 0.89 -6.08%

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