[SWKPLNT] QoQ TTM 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- 45.08%
YoY- -55.74%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 424,164 431,530 383,967 364,327 328,243 325,389 334,232 17.23%
PBT 49,867 40,525 25,729 20,554 12,915 13,688 22,475 70.19%
Tax -12,239 -10,423 -6,398 -2,498 -709 -1,200 -1,941 241.69%
NP 37,628 30,102 19,331 18,056 12,206 12,488 20,534 49.80%
-
NP to SH 40,447 32,957 22,211 18,506 12,756 13,125 21,298 53.41%
-
Tax Rate 24.54% 25.72% 24.87% 12.15% 5.49% 8.77% 8.64% -
Total Cost 386,536 401,428 364,636 346,271 316,037 312,901 313,698 14.94%
-
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 12,580 12,580 12,580 -
Div Payout % - - - 67.98% 98.62% 95.85% 59.07% -
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 280,000 279,564 280,000 280,000 280,000 280,000 280,000 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 8.87% 6.98% 5.03% 4.96% 3.72% 3.84% 6.14% -
ROE 6.13% 5.89% 3.47% 2.93% 2.06% 2.13% 3.39% -
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 151.72 154.36 137.34 130.32 117.41 116.39 119.55 17.23%
EPS 14.47 11.79 7.94 6.62 4.56 4.69 7.62 53.40%
DPS 0.00 0.00 0.00 4.50 4.50 4.50 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 151.49 154.12 137.13 130.12 117.23 116.21 119.37 17.23%
EPS 14.45 11.77 7.93 6.61 4.56 4.69 7.61 53.39%
DPS 0.00 0.00 0.00 4.49 4.49 4.49 4.49 -
NAPS 2.3563 1.9969 2.2864 2.2565 2.2165 2.1966 2.2465 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 1.03 1.09 1.35 1.37 1.63 1.69 1.77 -30.32%
P/EPS 10.85 14.34 23.29 26.89 41.86 41.96 27.83 -46.66%
EY 9.22 6.98 4.29 3.72 2.39 2.38 3.59 87.64%
DY 0.00 0.00 0.00 2.53 2.36 2.28 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 1.03 1.04 1.30 1.34 1.52 1.64 1.57 -24.51%
P/EPS 10.78 13.66 22.40 26.29 39.23 40.68 24.68 -42.46%
EY 9.27 7.32 4.46 3.80 2.55 2.46 4.05 73.76%
DY 0.00 0.00 0.00 2.59 2.51 2.36 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