[SWKPLNT] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -23.94%
YoY- -177.15%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 309,253 310,787 321,623 344,481 360,482 399,177 410,008 -17.15%
PBT 24,895 15,762 -20,807 -25,033 -20,411 -1,546 44,008 -31.62%
Tax -7,634 -4,896 -7,799 -6,443 -5,049 -8,964 -12,159 -26.69%
NP 17,261 10,866 -28,606 -31,476 -25,460 -10,510 31,849 -33.55%
-
NP to SH 17,571 11,179 -28,286 -31,203 -25,175 -10,252 34,616 -36.39%
-
Tax Rate 30.66% 31.06% - - - - 27.63% -
Total Cost 291,992 299,921 350,229 375,957 385,942 409,687 378,159 -15.84%
-
Net Worth 550,644 545,149 545,149 536,762 547,945 629,019 668,157 -12.10%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 139 139 139 139 139 - - -
Div Payout % 0.80% 1.25% 0.00% 0.00% 0.00% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 550,644 545,149 545,149 536,762 547,945 629,019 668,157 -12.10%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.58% 3.50% -8.89% -9.14% -7.06% -2.63% 7.77% -
ROE 3.19% 2.05% -5.19% -5.81% -4.59% -1.63% 5.18% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 110.64 111.17 115.04 123.22 128.94 142.79 146.66 -17.14%
EPS 6.29 4.00 -10.12 -11.16 -9.01 -3.67 12.38 -36.35%
DPS 0.05 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 1.97 1.95 1.95 1.92 1.96 2.25 2.39 -12.09%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 110.79 111.33 115.22 123.41 129.14 143.00 146.88 -17.15%
EPS 6.29 4.00 -10.13 -11.18 -9.02 -3.67 12.40 -36.42%
DPS 0.05 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 1.9726 1.9529 1.9529 1.9229 1.9629 2.2534 2.3936 -12.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.55 1.70 1.80 1.63 1.79 1.80 1.59 -
P/RPS 1.40 1.53 1.56 1.32 1.39 1.26 1.08 18.90%
P/EPS 24.66 42.51 -17.79 -14.60 -19.88 -49.08 12.84 54.56%
EY 4.06 2.35 -5.62 -6.85 -5.03 -2.04 7.79 -35.26%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.79 0.87 0.92 0.85 0.91 0.80 0.67 11.62%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 -
Price 1.58 1.51 1.65 1.58 1.65 1.79 1.64 -
P/RPS 1.43 1.36 1.43 1.28 1.28 1.25 1.12 17.70%
P/EPS 25.13 37.76 -16.31 -14.16 -18.32 -48.81 13.24 53.35%
EY 3.98 2.65 -6.13 -7.06 -5.46 -2.05 7.55 -34.76%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.80 0.77 0.85 0.82 0.84 0.80 0.69 10.37%

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