[SWKPLNT] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 295.58%
YoY- 368.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 108,924 93,549 75,653 69,402 89,283 83,620 66,948 38.20%
PBT 10,717 7,550 2,658 7,484 -456 12,414 5,453 56.70%
Tax -2,100 -2,442 -289 -2,884 1,554 -3,178 -3,126 -23.24%
NP 8,617 5,108 2,369 4,600 1,098 9,236 2,327 138.78%
-
NP to SH 8,675 5,163 2,424 4,656 1,177 9,344 2,394 135.36%
-
Tax Rate 19.60% 32.34% 10.87% 38.54% - 25.60% 57.33% -
Total Cost 100,307 88,441 73,284 64,802 88,185 74,384 64,621 33.95%
-
Net Worth 552,483 544,112 535,743 550,644 545,149 545,149 536,762 1.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 139 - - - -
Div Payout % - - - 3.00% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 552,483 544,112 535,743 550,644 545,149 545,149 536,762 1.93%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.91% 5.46% 3.13% 6.63% 1.23% 11.05% 3.48% -
ROE 1.57% 0.95% 0.45% 0.85% 0.22% 1.71% 0.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.04 33.53 27.11 24.83 31.94 29.91 23.95 38.38%
EPS 3.11 1.85 0.87 1.67 0.42 3.34 0.86 135.04%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.98 1.95 1.92 1.97 1.95 1.95 1.92 2.06%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.90 33.41 27.02 24.79 31.89 29.86 23.91 38.20%
EPS 3.10 1.84 0.87 1.66 0.42 3.34 0.86 134.54%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.9732 1.9433 1.9134 1.9666 1.947 1.947 1.917 1.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.10 1.45 1.64 1.55 1.70 1.80 1.63 -
P/RPS 5.38 4.32 6.05 6.24 5.32 6.02 6.81 -14.50%
P/EPS 67.55 78.36 188.78 93.05 403.79 53.85 190.35 -49.78%
EY 1.48 1.28 0.53 1.07 0.25 1.86 0.53 97.92%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.06 0.74 0.85 0.79 0.87 0.92 0.85 15.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 -
Price 1.75 1.65 1.49 1.58 1.51 1.65 1.58 -
P/RPS 4.48 4.92 5.50 6.36 4.73 5.52 6.60 -22.70%
P/EPS 56.29 89.17 171.52 94.85 358.66 49.37 184.51 -54.58%
EY 1.78 1.12 0.58 1.05 0.28 2.03 0.54 121.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.78 0.80 0.77 0.85 0.82 4.80%

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