[SWKPLNT] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -68.29%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,310 84,550 87,461 70,911 97,221 94,099 94,576 -2.30%
PBT 3,354 6,408 5,441 7,272 25,268 5,932 16,981 -65.98%
Tax -644 -113 -1,145 -39 -2,032 1,486 -3,895 -69.77%
NP 2,710 6,295 4,296 7,233 23,236 7,418 13,086 -64.89%
-
NP to SH 2,875 6,508 4,498 7,417 23,389 7,151 13,342 -63.95%
-
Tax Rate 19.20% 1.76% 21.04% 0.54% 8.04% -25.05% 22.94% -
Total Cost 88,600 78,255 83,165 63,678 73,985 86,681 81,490 5.71%
-
Net Worth 629,019 626,223 620,632 615,040 615,040 609,449 603,858 2.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,580 - - - 8,386 - 16,773 -17.40%
Div Payout % 437.58% - - - 35.86% - 125.72% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 629,019 626,223 620,632 615,040 615,040 609,449 603,858 2.75%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.97% 7.45% 4.91% 10.20% 23.90% 7.88% 13.84% -
ROE 0.46% 1.04% 0.72% 1.21% 3.80% 1.17% 2.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.66 30.24 31.28 25.36 34.78 33.66 33.83 -2.31%
EPS 1.03 2.33 1.61 2.65 8.37 2.56 4.77 -63.90%
DPS 4.50 0.00 0.00 0.00 3.00 0.00 6.00 -17.40%
NAPS 2.25 2.24 2.22 2.20 2.20 2.18 2.16 2.75%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.61 30.20 31.24 25.33 34.72 33.61 33.78 -2.31%
EPS 1.03 2.32 1.61 2.65 8.35 2.55 4.77 -63.90%
DPS 4.49 0.00 0.00 0.00 3.00 0.00 5.99 -17.43%
NAPS 2.2465 2.2365 2.2165 2.1966 2.1966 2.1766 2.1566 2.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.12 1.90 1.98 2.24 2.34 2.56 2.82 -
P/RPS 6.49 6.28 6.33 8.83 6.73 7.61 8.34 -15.35%
P/EPS 206.15 81.62 123.06 84.43 27.97 100.08 59.09 129.50%
EY 0.49 1.23 0.81 1.18 3.58 1.00 1.69 -56.09%
DY 2.12 0.00 0.00 0.00 1.28 0.00 2.13 -0.31%
P/NAPS 0.94 0.85 0.89 1.02 1.06 1.17 1.31 -19.80%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 27/11/15 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 -
Price 1.88 2.00 1.79 2.20 2.28 2.47 2.56 -
P/RPS 5.76 6.61 5.72 8.67 6.56 7.34 7.57 -16.61%
P/EPS 182.81 85.91 111.25 82.92 27.25 96.56 53.64 125.96%
EY 0.55 1.16 0.90 1.21 3.67 1.04 1.86 -55.51%
DY 2.39 0.00 0.00 0.00 1.32 0.00 2.34 1.41%
P/NAPS 0.84 0.89 0.81 1.00 1.04 1.13 1.19 -20.67%

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