[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 363.42%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 192,580 109,631 383,967 273,017 152,383 62,068 334,232 -30.78%
PBT 27,291 13,281 25,729 17,200 3,153 -1,515 22,475 13.83%
Tax -5,793 -3,323 -6,398 -1,854 48 702 -1,941 107.43%
NP 21,498 9,958 19,331 15,346 3,201 -813 20,534 3.10%
-
NP to SH 21,609 9,990 22,212 15,631 3,373 -756 21,298 0.97%
-
Tax Rate 21.23% 25.02% 24.87% 10.78% -1.52% - 8.64% -
Total Cost 171,082 99,673 364,636 257,671 149,182 62,881 313,698 -33.27%
-
Net Worth 659,771 559,128 640,201 631,814 620,632 615,040 629,019 3.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 12,580 -
Div Payout % - - - - - - 59.07% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 659,771 559,128 640,201 631,814 620,632 615,040 629,019 3.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.16% 9.08% 5.03% 5.62% 2.10% -1.31% 6.14% -
ROE 3.28% 1.79% 3.47% 2.47% 0.54% -0.12% 3.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 68.89 39.21 137.34 97.66 54.51 22.20 119.55 -30.77%
EPS 7.73 3.57 7.94 5.59 1.21 -0.27 7.62 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 2.36 2.00 2.29 2.26 2.22 2.20 2.25 3.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 68.99 39.27 137.55 97.80 54.59 22.23 119.73 -30.77%
EPS 7.74 3.58 7.96 5.60 1.21 -0.27 7.63 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.51 -
NAPS 2.3635 2.003 2.2934 2.2634 2.2233 2.2033 2.2534 3.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.57 1.69 1.85 1.78 1.91 1.97 2.12 -
P/RPS 2.28 4.31 1.35 1.82 3.50 8.87 1.77 18.40%
P/EPS 20.31 47.29 23.28 31.84 158.31 -728.49 27.83 -18.95%
EY 4.92 2.11 4.29 3.14 0.63 -0.14 3.59 23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.67 0.85 0.81 0.79 0.86 0.90 0.94 -20.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 18/02/16 -
Price 1.56 1.61 1.78 1.74 1.79 1.91 1.88 -
P/RPS 2.26 4.11 1.30 1.78 3.28 8.60 1.57 27.51%
P/EPS 20.18 45.05 22.40 31.12 148.36 -706.31 24.68 -12.56%
EY 4.95 2.22 4.46 3.21 0.67 -0.14 4.05 14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
P/NAPS 0.66 0.81 0.78 0.77 0.81 0.87 0.84 -14.86%

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