[SWKPLNT] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 196.88%
YoY- 88.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 82,949 109,631 110,950 120,634 90,315 62,068 91,310 -6.20%
PBT 10,075 13,281 8,529 14,047 4,668 -1,515 3,354 108.32%
Tax -1,732 -3,323 -4,544 -1,902 -654 702 -644 93.50%
NP 8,343 9,958 3,985 12,145 4,014 -813 2,710 111.77%
-
NP to SH 8,422 9,990 6,580 12,258 4,129 -756 2,875 104.86%
-
Tax Rate 17.19% 25.02% 53.28% 13.54% 14.01% - 19.20% -
Total Cost 74,606 99,673 106,965 108,489 86,301 62,881 88,600 -10.83%
-
Net Worth 659,771 559,128 640,201 631,814 620,632 615,040 629,019 3.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 12,580 -
Div Payout % - - - - - - 437.58% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 659,771 559,128 640,201 631,814 620,632 615,040 629,019 3.23%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.06% 9.08% 3.59% 10.07% 4.44% -1.31% 2.97% -
ROE 1.28% 1.79% 1.03% 1.94% 0.67% -0.12% 0.46% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.67 39.21 39.69 43.15 32.31 22.20 32.66 -6.20%
EPS 3.01 3.57 2.35 4.38 1.48 -0.27 1.03 104.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 2.36 2.00 2.29 2.26 2.22 2.20 2.25 3.23%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.72 39.27 39.75 43.22 32.35 22.23 32.71 -6.19%
EPS 3.02 3.58 2.36 4.39 1.48 -0.27 1.03 104.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.51 -
NAPS 2.3635 2.003 2.2934 2.2634 2.2233 2.2033 2.2534 3.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.57 1.69 1.85 1.78 1.91 1.97 2.12 -
P/RPS 5.29 4.31 4.66 4.13 5.91 8.87 6.49 -12.75%
P/EPS 52.12 47.29 78.60 40.60 129.32 -728.49 206.15 -60.04%
EY 1.92 2.11 1.27 2.46 0.77 -0.14 0.49 148.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.67 0.85 0.81 0.79 0.86 0.90 0.94 -20.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 18/02/16 -
Price 1.56 1.61 1.78 1.74 1.79 1.91 1.88 -
P/RPS 5.26 4.11 4.49 4.03 5.54 8.60 5.76 -5.87%
P/EPS 51.78 45.05 75.63 39.68 121.20 -706.31 182.81 -56.90%
EY 1.93 2.22 1.32 2.52 0.83 -0.14 0.55 131.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
P/NAPS 0.66 0.81 0.78 0.77 0.81 0.87 0.84 -14.86%

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