[SWKPLNT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 42.1%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 299,058 192,580 109,631 383,967 273,017 152,383 62,068 184.99%
PBT 35,479 27,291 13,281 25,729 17,200 3,153 -1,515 -
Tax -7,615 -5,793 -3,323 -6,398 -1,854 48 702 -
NP 27,864 21,498 9,958 19,331 15,346 3,201 -813 -
-
NP to SH 28,036 21,609 9,990 22,212 15,631 3,373 -756 -
-
Tax Rate 21.46% 21.23% 25.02% 24.87% 10.78% -1.52% - -
Total Cost 271,194 171,082 99,673 364,636 257,671 149,182 62,881 164.72%
-
Net Worth 668,157 659,771 559,128 640,201 631,814 620,632 615,040 5.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 668,157 659,771 559,128 640,201 631,814 620,632 615,040 5.67%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.32% 11.16% 9.08% 5.03% 5.62% 2.10% -1.31% -
ROE 4.20% 3.28% 1.79% 3.47% 2.47% 0.54% -0.12% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 106.97 68.89 39.21 137.34 97.66 54.51 22.20 185.00%
EPS 10.03 7.73 3.57 7.94 5.59 1.21 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.36 2.00 2.29 2.26 2.22 2.20 5.67%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 107.13 68.99 39.27 137.55 97.80 54.59 22.23 185.03%
EPS 10.04 7.74 3.58 7.96 5.60 1.21 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3936 2.3635 2.003 2.2934 2.2634 2.2233 2.2033 5.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.59 1.57 1.69 1.85 1.78 1.91 1.97 -
P/RPS 1.49 2.28 4.31 1.35 1.82 3.50 8.87 -69.52%
P/EPS 15.85 20.31 47.29 23.28 31.84 158.31 -728.49 -
EY 6.31 4.92 2.11 4.29 3.14 0.63 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.85 0.81 0.79 0.86 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 18/08/17 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 -
Price 1.64 1.56 1.61 1.78 1.74 1.79 1.91 -
P/RPS 1.53 2.26 4.11 1.30 1.78 3.28 8.60 -68.33%
P/EPS 16.35 20.18 45.05 22.40 31.12 148.36 -706.31 -
EY 6.11 4.95 2.22 4.46 3.21 0.67 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.81 0.78 0.77 0.81 0.87 -14.30%

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