[SWKPLNT] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 52.06%
YoY- 975.99%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 98,881 347,528 238,604 145,055 69,402 310,787 221,504 -41.56%
PBT 8,366 28,409 17,692 10,142 7,484 15,762 16,218 -35.65%
Tax -2,384 -7,715 -5,615 -3,173 -2,884 -4,896 -6,450 -48.46%
NP 5,982 20,694 12,077 6,969 4,600 10,866 9,768 -27.86%
-
NP to SH 5,818 20,918 12,243 7,080 4,656 11,179 10,002 -30.29%
-
Tax Rate 28.50% 27.16% 31.74% 31.29% 38.54% 31.06% 39.77% -
Total Cost 92,899 326,834 226,527 138,086 64,802 299,921 211,736 -42.23%
-
Net Worth 558,344 552,483 544,112 535,743 550,644 545,149 545,149 1.60%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 139 139 139 139 139 139 139 0.00%
Div Payout % 2.40% 0.67% 1.14% 1.97% 3.00% 1.25% 1.40% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 558,344 552,483 544,112 535,743 550,644 545,149 545,149 1.60%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.05% 5.95% 5.06% 4.80% 6.63% 3.50% 4.41% -
ROE 1.04% 3.79% 2.25% 1.32% 0.85% 2.05% 1.83% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 35.42 124.55 85.51 51.98 24.83 111.17 79.23 -41.50%
EPS 2.08 7.50 4.39 2.54 1.67 4.00 3.58 -30.34%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 2.00 1.98 1.95 1.92 1.97 1.95 1.95 1.70%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 35.42 124.50 85.48 51.96 24.86 111.33 79.35 -41.56%
EPS 2.08 7.49 4.39 2.54 1.67 4.00 3.58 -30.34%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 2.0002 1.9792 1.9492 1.9192 1.9726 1.9529 1.9529 1.60%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.42 2.10 1.45 1.64 1.55 1.70 1.80 -
P/RPS 4.01 1.69 1.70 3.15 6.24 1.53 2.27 46.08%
P/EPS 68.14 28.01 33.05 64.63 93.05 42.51 50.31 22.39%
EY 1.47 3.57 3.03 1.55 1.07 2.35 1.99 -18.26%
DY 0.04 0.02 0.03 0.03 0.03 0.03 0.03 21.12%
P/NAPS 0.71 1.06 0.74 0.85 0.79 0.87 0.92 -15.85%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 22/11/18 -
Price 1.59 1.75 1.65 1.49 1.58 1.51 1.65 -
P/RPS 4.49 1.41 1.93 2.87 6.36 1.36 2.08 66.94%
P/EPS 76.29 23.34 37.61 58.72 94.85 37.76 46.12 39.82%
EY 1.31 4.28 2.66 1.70 1.05 2.65 2.17 -28.54%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.80 0.88 0.85 0.78 0.80 0.77 0.85 -3.95%

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