[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 72.92%
YoY- 22.41%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 196,303 98,881 347,528 238,604 145,055 69,402 310,787 -26.40%
PBT 34,021 8,366 28,409 17,692 10,142 7,484 15,762 67.09%
Tax -8,642 -2,384 -7,715 -5,615 -3,173 -2,884 -4,896 46.10%
NP 25,379 5,982 20,694 12,077 6,969 4,600 10,866 76.12%
-
NP to SH 25,210 5,818 20,918 12,243 7,080 4,656 11,179 72.05%
-
Tax Rate 25.40% 28.50% 27.16% 31.74% 31.29% 38.54% 31.06% -
Total Cost 170,924 92,899 326,834 226,527 138,086 64,802 299,921 -31.28%
-
Net Worth 563,644 558,344 552,483 544,112 535,743 550,644 545,149 2.25%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 139 139 139 139 139 139 139 0.00%
Div Payout % 0.55% 2.40% 0.67% 1.14% 1.97% 3.00% 1.25% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 563,644 558,344 552,483 544,112 535,743 550,644 545,149 2.25%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.93% 6.05% 5.95% 5.06% 4.80% 6.63% 3.50% -
ROE 4.47% 1.04% 3.79% 2.25% 1.32% 0.85% 2.05% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 70.35 35.42 124.55 85.51 51.98 24.83 111.17 -26.31%
EPS 9.03 2.08 7.50 4.39 2.54 1.67 4.00 72.17%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 2.02 2.00 1.98 1.95 1.92 1.97 1.95 2.38%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 70.11 35.31 124.12 85.22 51.81 24.79 111.00 -26.40%
EPS 9.00 2.08 7.47 4.37 2.53 1.66 3.99 72.07%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 2.013 1.9941 1.9732 1.9433 1.9134 1.9666 1.947 2.24%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.58 1.42 2.10 1.45 1.64 1.55 1.70 -
P/RPS 2.25 4.01 1.69 1.70 3.15 6.24 1.53 29.34%
P/EPS 17.49 68.14 28.01 33.05 64.63 93.05 42.51 -44.71%
EY 5.72 1.47 3.57 3.03 1.55 1.07 2.35 81.04%
DY 0.03 0.04 0.02 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.78 0.71 1.06 0.74 0.85 0.79 0.87 -7.02%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 -
Price 1.71 1.59 1.75 1.65 1.49 1.58 1.51 -
P/RPS 2.43 4.49 1.41 1.93 2.87 6.36 1.36 47.29%
P/EPS 18.93 76.29 23.34 37.61 58.72 94.85 37.76 -36.91%
EY 5.28 1.31 4.28 2.66 1.70 1.05 2.65 58.40%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.85 0.80 0.88 0.85 0.78 0.80 0.77 6.81%

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