[SWKPLNT] QoQ 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- -126.3%
YoY- -110.19%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 110,950 120,634 90,315 62,068 91,310 84,550 87,461 17.10%
PBT 8,529 14,047 4,668 -1,515 3,354 6,408 5,441 34.75%
Tax -4,544 -1,902 -654 702 -644 -113 -1,145 149.61%
NP 3,985 12,145 4,014 -813 2,710 6,295 4,296 -4.86%
-
NP to SH 6,580 12,258 4,129 -756 2,875 6,508 4,498 28.71%
-
Tax Rate 53.28% 13.54% 14.01% - 19.20% 1.76% 21.04% -
Total Cost 106,965 108,489 86,301 62,881 88,600 78,255 83,165 18.17%
-
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 % - - - - 437.58% - - -
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 3.59% 10.07% 4.44% -1.31% 2.97% 7.45% 4.91% -
ROE 1.03% 1.94% 0.67% -0.12% 0.46% 1.04% 0.72% -
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 39.69 43.15 32.31 22.20 32.66 30.24 31.28 17.11%
EPS 2.35 4.38 1.48 -0.27 1.03 2.33 1.61 28.52%
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 39.75 43.22 32.35 22.23 32.71 30.29 31.33 17.11%
EPS 2.36 4.39 1.48 -0.27 1.03 2.33 1.61 28.89%
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 4.66 4.13 5.91 8.87 6.49 6.28 6.33 -18.39%
P/EPS 78.60 40.60 129.32 -728.49 206.15 81.62 123.06 -25.73%
EY 1.27 2.46 0.77 -0.14 0.49 1.23 0.81 34.77%
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 4.49 4.03 5.54 8.60 5.76 6.61 5.72 -14.84%
P/EPS 75.63 39.68 121.20 -706.31 182.81 85.91 111.25 -22.59%
EY 1.32 2.52 0.83 -0.14 0.55 1.16 0.90 28.93%
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