[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -103.55%
YoY- -110.19%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 383,967 273,017 152,383 62,068 334,232 242,922 158,372 79.98%
PBT 25,729 17,200 3,153 -1,515 22,475 19,121 12,713 59.65%
Tax -6,398 -1,854 48 702 -1,941 -1,297 -1,184 206.36%
NP 19,331 15,346 3,201 -813 20,534 17,824 11,529 40.91%
-
NP to SH 22,212 15,631 3,373 -756 21,298 18,423 11,915 51.18%
-
Tax Rate 24.87% 10.78% -1.52% - 8.64% 6.78% 9.31% -
Total Cost 364,636 257,671 149,182 62,881 313,698 225,098 146,843 82.86%
-
Net Worth 640,201 631,814 620,632 615,040 629,019 626,223 620,632 2.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 12,580 - - -
Div Payout % - - - - 59.07% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 640,201 631,814 620,632 615,040 629,019 626,223 620,632 2.08%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.03% 5.62% 2.10% -1.31% 6.14% 7.34% 7.28% -
ROE 3.47% 2.47% 0.54% -0.12% 3.39% 2.94% 1.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 137.34 97.66 54.51 22.20 119.55 86.89 56.65 79.98%
EPS 7.94 5.59 1.21 -0.27 7.62 6.59 4.26 51.16%
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.29 2.26 2.22 2.20 2.25 2.24 2.22 2.08%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 137.55 97.80 54.59 22.23 119.73 87.02 56.73 79.99%
EPS 7.96 5.60 1.21 -0.27 7.63 6.60 4.27 51.18%
DPS 0.00 0.00 0.00 0.00 4.51 0.00 0.00 -
NAPS 2.2934 2.2634 2.2233 2.2033 2.2534 2.2434 2.2233 2.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.85 1.78 1.91 1.97 2.12 1.90 1.98 -
P/RPS 1.35 1.82 3.50 8.87 1.77 2.19 3.50 -46.85%
P/EPS 23.28 31.84 158.31 -728.49 27.83 28.83 46.46 -36.78%
EY 4.29 3.14 0.63 -0.14 3.59 3.47 2.15 58.16%
DY 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 0.81 0.79 0.86 0.90 0.94 0.85 0.89 -6.05%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 18/08/16 20/05/16 18/02/16 27/11/15 21/08/15 -
Price 1.78 1.74 1.79 1.91 1.88 2.00 1.79 -
P/RPS 1.30 1.78 3.28 8.60 1.57 2.30 3.16 -44.53%
P/EPS 22.40 31.12 148.36 -706.31 24.68 30.35 42.00 -34.10%
EY 4.46 3.21 0.67 -0.14 4.05 3.29 2.38 51.70%
DY 0.00 0.00 0.00 0.00 2.39 0.00 0.00 -
P/NAPS 0.78 0.77 0.81 0.87 0.84 0.89 0.81 -2.47%

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