[SWKPLNT] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 9.35%
YoY- -181.71%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 317,958 309,253 310,787 321,623 344,481 360,482 399,177 -14.10%
PBT 22,100 24,895 15,762 -20,807 -25,033 -20,411 -1,546 -
Tax -4,797 -7,634 -4,896 -7,799 -6,443 -5,049 -8,964 -34.16%
NP 17,303 17,261 10,866 -28,606 -31,476 -25,460 -10,510 -
-
NP to SH 17,601 17,571 11,179 -28,286 -31,203 -25,175 -10,252 -
-
Tax Rate 21.71% 30.66% 31.06% - - - - -
Total Cost 300,655 291,992 299,921 350,229 375,957 385,942 409,687 -18.68%
-
Net Worth 535,743 550,644 545,149 545,149 536,762 547,945 629,019 -10.17%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 139 139 139 139 139 139 - -
Div Payout % 0.79% 0.80% 1.25% 0.00% 0.00% 0.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 535,743 550,644 545,149 545,149 536,762 547,945 629,019 -10.17%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.44% 5.58% 3.50% -8.89% -9.14% -7.06% -2.63% -
ROE 3.29% 3.19% 2.05% -5.19% -5.81% -4.59% -1.63% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.95 110.64 111.17 115.04 123.22 128.94 142.79 -14.00%
EPS 6.31 6.29 4.00 -10.12 -11.16 -9.01 -3.67 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.00 -
NAPS 1.92 1.97 1.95 1.95 1.92 1.96 2.25 -10.05%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.90 110.79 111.33 115.22 123.41 129.14 143.00 -14.10%
EPS 6.31 6.29 4.00 -10.13 -11.18 -9.02 -3.67 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.00 -
NAPS 1.9192 1.9726 1.9529 1.9529 1.9229 1.9629 2.2534 -10.17%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.64 1.55 1.70 1.80 1.63 1.79 1.80 -
P/RPS 1.44 1.40 1.53 1.56 1.32 1.39 1.26 9.33%
P/EPS 26.00 24.66 42.51 -17.79 -14.60 -19.88 -49.08 -
EY 3.85 4.06 2.35 -5.62 -6.85 -5.03 -2.04 -
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.00 -
P/NAPS 0.85 0.79 0.87 0.92 0.85 0.91 0.80 4.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 23/02/18 -
Price 1.49 1.58 1.51 1.65 1.58 1.65 1.79 -
P/RPS 1.31 1.43 1.36 1.43 1.28 1.28 1.25 3.18%
P/EPS 23.62 25.13 37.76 -16.31 -14.16 -18.32 -48.81 -
EY 4.23 3.98 2.65 -6.13 -7.06 -5.46 -2.05 -
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.00 -
P/NAPS 0.78 0.80 0.77 0.85 0.82 0.84 0.80 -1.67%

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