[SWKPLNT] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -23.75%
YoY- 147.44%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 398,776 377,007 347,528 327,887 317,958 309,253 310,787 18.09%
PBT 52,288 29,291 28,409 17,236 22,100 24,895 15,762 122.59%
Tax -13,184 -7,215 -7,715 -4,061 -4,797 -7,634 -4,896 93.67%
NP 39,104 22,076 20,694 13,175 17,303 17,261 10,866 135.02%
-
NP to SH 39,048 22,080 20,918 13,420 17,601 17,571 11,179 130.38%
-
Tax Rate 25.21% 24.63% 27.16% 23.56% 21.71% 30.66% 31.06% -
Total Cost 359,672 354,931 326,834 314,712 300,655 291,992 299,921 12.88%
-
Net Worth 563,644 558,344 552,483 544,112 535,743 550,644 545,149 2.25%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 139 139 139 139 139 139 139 0.00%
Div Payout % 0.36% 0.63% 0.67% 1.04% 0.79% 0.80% 1.25% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 563,644 558,344 552,483 544,112 535,743 550,644 545,149 2.25%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.81% 5.86% 5.95% 4.02% 5.44% 5.58% 3.50% -
ROE 6.93% 3.95% 3.79% 2.47% 3.29% 3.19% 2.05% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 142.91 135.04 124.55 117.51 113.95 110.64 111.17 18.24%
EPS 13.99 7.91 7.50 4.81 6.31 6.29 4.00 130.58%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 2.02 2.00 1.98 1.95 1.92 1.97 1.95 2.38%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 142.86 135.06 124.50 117.46 113.90 110.79 111.33 18.10%
EPS 13.99 7.91 7.49 4.81 6.31 6.29 4.00 130.58%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 2.0192 2.0002 1.9792 1.9492 1.9192 1.9726 1.9529 2.25%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.58 1.42 2.10 1.45 1.64 1.55 1.70 -
P/RPS 1.11 1.05 1.69 1.23 1.44 1.40 1.53 -19.27%
P/EPS 11.29 17.95 28.01 30.15 26.00 24.66 42.51 -58.71%
EY 8.86 5.57 3.57 3.32 3.85 4.06 2.35 142.43%
DY 0.03 0.04 0.02 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.78 0.71 1.06 0.74 0.85 0.79 0.87 -7.02%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 21/02/19 -
Price 1.71 1.59 1.75 1.65 1.49 1.58 1.51 -
P/RPS 1.20 1.18 1.41 1.40 1.31 1.43 1.36 -8.01%
P/EPS 12.22 20.10 23.34 34.31 23.62 25.13 37.76 -52.89%
EY 8.18 4.97 4.28 2.91 4.23 3.98 2.65 112.14%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.85 0.80 0.88 0.85 0.78 0.80 0.77 6.81%

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