[SWKPLNT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -46.4%
YoY- -54.75%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 87,461 70,911 97,221 94,099 94,576 104,005 113,049 -15.76%
PBT 5,441 7,272 25,268 5,932 16,981 21,863 15,997 -51.37%
Tax -1,145 -39 -2,032 1,486 -3,895 -4,718 -3,966 -56.41%
NP 4,296 7,233 23,236 7,418 13,086 17,145 12,031 -49.76%
-
NP to SH 4,498 7,417 23,389 7,151 13,342 17,410 15,094 -55.48%
-
Tax Rate 21.04% 0.54% 8.04% -25.05% 22.94% 21.58% 24.79% -
Total Cost 83,165 63,678 73,985 86,681 81,490 86,860 101,018 -12.19%
-
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 8,386 - 16,773 - 11,182 -
Div Payout % - - 35.86% - 125.72% - 74.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 620,632 615,040 615,040 609,449 603,858 589,880 581,493 4.45%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.91% 10.20% 23.90% 7.88% 13.84% 16.48% 10.64% -
ROE 0.72% 1.21% 3.80% 1.17% 2.21% 2.95% 2.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.28 25.36 34.78 33.66 33.83 37.20 40.44 -15.77%
EPS 1.61 2.65 8.37 2.56 4.77 6.23 5.40 -55.46%
DPS 0.00 0.00 3.00 0.00 6.00 0.00 4.00 -
NAPS 2.22 2.20 2.20 2.18 2.16 2.11 2.08 4.45%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.33 25.40 34.83 33.71 33.88 37.26 40.50 -15.77%
EPS 1.61 2.66 8.38 2.56 4.78 6.24 5.41 -55.52%
DPS 0.00 0.00 3.00 0.00 6.01 0.00 4.01 -
NAPS 2.2233 2.2033 2.2033 2.1833 2.1632 2.1132 2.0831 4.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.98 2.24 2.34 2.56 2.82 2.68 2.57 -
P/RPS 6.33 8.83 6.73 7.61 8.34 7.20 6.36 -0.31%
P/EPS 123.06 84.43 27.97 100.08 59.09 43.03 47.60 88.69%
EY 0.81 1.18 3.58 1.00 1.69 2.32 2.10 -47.10%
DY 0.00 0.00 1.28 0.00 2.13 0.00 1.56 -
P/NAPS 0.89 1.02 1.06 1.17 1.31 1.27 1.24 -19.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 1.79 2.20 2.28 2.47 2.56 2.61 2.59 -
P/RPS 5.72 8.67 6.56 7.34 7.57 7.02 6.40 -7.23%
P/EPS 111.25 82.92 27.25 96.56 53.64 41.91 47.97 75.47%
EY 0.90 1.21 3.67 1.04 1.86 2.39 2.08 -42.88%
DY 0.00 0.00 1.32 0.00 2.34 0.00 1.54 -
P/NAPS 0.81 1.00 1.04 1.13 1.19 1.24 1.25 -25.17%

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