[SWKPLNT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -136.57%
YoY- -146.16%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 221,504 137,884 70,936 399,177 299,058 192,580 109,631 59.75%
PBT 16,218 3,804 -1,649 -1,546 35,479 27,291 13,281 14.23%
Tax -6,450 -3,272 -146 -8,964 -7,615 -5,793 -3,323 55.54%
NP 9,768 532 -1,795 -10,510 27,864 21,498 9,958 -1.27%
-
NP to SH 10,002 658 -1,736 -10,252 28,036 21,609 9,990 0.07%
-
Tax Rate 39.77% 86.01% - - 21.46% 21.23% 25.02% -
Total Cost 211,736 137,352 72,731 409,687 271,194 171,082 99,673 65.17%
-
Net Worth 545,149 536,762 547,945 629,019 668,157 659,771 559,128 -1.67%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 139 139 139 - - - - -
Div Payout % 1.40% 21.24% 0.00% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 545,149 536,762 547,945 629,019 668,157 659,771 559,128 -1.67%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.41% 0.39% -2.53% -2.63% 9.32% 11.16% 9.08% -
ROE 1.83% 0.12% -0.32% -1.63% 4.20% 3.28% 1.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 79.23 49.32 25.37 142.79 106.97 68.89 39.21 59.76%
EPS 3.58 0.23 -0.62 -3.66 10.03 7.73 3.57 0.18%
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.92 1.96 2.25 2.39 2.36 2.00 -1.67%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 79.35 49.39 25.41 143.00 107.13 68.99 39.27 59.76%
EPS 3.58 0.24 -0.62 -3.67 10.04 7.74 3.58 0.00%
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.9529 1.9229 1.9629 2.2534 2.3936 2.3635 2.003 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.63 1.79 1.80 1.59 1.57 1.69 -
P/RPS 2.27 3.30 7.05 1.26 1.49 2.28 4.31 -34.75%
P/EPS 50.31 692.54 -288.26 -49.08 15.85 20.31 47.29 4.20%
EY 1.99 0.14 -0.35 -2.04 6.31 4.92 2.11 -3.82%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.91 0.80 0.67 0.67 0.85 5.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 18/08/17 18/05/17 -
Price 1.65 1.58 1.65 1.79 1.64 1.56 1.61 -
P/RPS 2.08 3.20 6.50 1.25 1.53 2.26 4.11 -36.46%
P/EPS 46.12 671.29 -265.71 -48.81 16.35 20.18 45.05 1.57%
EY 2.17 0.15 -0.38 -2.05 6.11 4.95 2.22 -1.50%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.84 0.80 0.69 0.66 0.81 3.26%

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