[SWKPLNT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -14.42%
YoY- 87.05%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 344,481 360,482 399,177 410,008 424,164 431,530 383,967 -6.99%
PBT -25,033 -20,411 -1,546 44,008 49,867 40,525 25,729 -
Tax -6,443 -5,049 -8,964 -12,159 -12,239 -10,423 -6,398 0.46%
NP -31,476 -25,460 -10,510 31,849 37,628 30,102 19,331 -
-
NP to SH -31,203 -25,175 -10,252 34,616 40,447 32,957 22,211 -
-
Tax Rate - - - 27.63% 24.54% 25.72% 24.87% -
Total Cost 375,957 385,942 409,687 378,159 386,536 401,428 364,636 2.06%
-
Net Worth 536,762 547,945 629,019 668,157 659,771 559,128 640,201 -11.11%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 139 139 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 536,762 547,945 629,019 668,157 659,771 559,128 640,201 -11.11%
NOSH 280,000 280,000 280,000 280,000 280,000 279,564 280,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.14% -7.06% -2.63% 7.77% 8.87% 6.98% 5.03% -
ROE -5.81% -4.59% -1.63% 5.18% 6.13% 5.89% 3.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 123.22 128.94 142.79 146.66 151.72 154.36 137.34 -6.99%
EPS -11.16 -9.01 -3.67 12.38 14.47 11.79 7.94 -
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.96 2.25 2.39 2.36 2.00 2.29 -11.11%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 123.41 129.14 143.00 146.88 151.95 154.59 137.55 -6.99%
EPS -11.18 -9.02 -3.67 12.40 14.49 11.81 7.96 -
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9229 1.9629 2.2534 2.3936 2.3635 2.003 2.2934 -11.11%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.63 1.79 1.80 1.59 1.57 1.69 1.85 -
P/RPS 1.32 1.39 1.26 1.08 1.03 1.09 1.35 -1.49%
P/EPS -14.60 -19.88 -49.08 12.84 10.85 14.34 23.29 -
EY -6.85 -5.03 -2.04 7.79 9.22 6.98 4.29 -
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.80 0.67 0.67 0.85 0.81 3.27%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 15/05/18 23/02/18 24/11/17 18/08/17 18/05/17 24/02/17 -
Price 1.58 1.65 1.79 1.64 1.56 1.61 1.78 -
P/RPS 1.28 1.28 1.25 1.12 1.03 1.04 1.30 -1.03%
P/EPS -14.16 -18.32 -48.81 13.24 10.78 13.66 22.40 -
EY -7.06 -5.46 -2.05 7.55 9.27 7.32 4.46 -
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.80 0.69 0.66 0.81 0.78 3.39%

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