[SWKPLNT] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 20.02%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 410,008 424,164 431,530 383,967 364,327 328,243 325,389 16.64%
PBT 44,008 49,867 40,525 25,729 20,554 12,915 13,688 117.68%
Tax -12,159 -12,239 -10,423 -6,398 -2,498 -709 -1,200 367.59%
NP 31,849 37,628 30,102 19,331 18,056 12,206 12,488 86.56%
-
NP to SH 34,616 40,447 32,957 22,211 18,506 12,756 13,125 90.77%
-
Tax Rate 27.63% 24.54% 25.72% 24.87% 12.15% 5.49% 8.77% -
Total Cost 378,159 386,536 401,428 364,636 346,271 316,037 312,901 13.44%
-
Net Worth 668,157 659,771 559,128 640,201 631,814 620,632 615,040 5.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 12,580 12,580 12,580 -
Div Payout % - - - - 67.98% 98.62% 95.85% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 668,157 659,771 559,128 640,201 631,814 620,632 615,040 5.67%
NOSH 280,000 280,000 279,564 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.77% 8.87% 6.98% 5.03% 4.96% 3.72% 3.84% -
ROE 5.18% 6.13% 5.89% 3.47% 2.93% 2.06% 2.13% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 146.66 151.72 154.36 137.34 130.32 117.41 116.39 16.64%
EPS 12.38 14.47 11.79 7.94 6.62 4.56 4.69 90.88%
DPS 0.00 0.00 0.00 0.00 4.50 4.50 4.50 -
NAPS 2.39 2.36 2.00 2.29 2.26 2.22 2.20 5.67%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 146.88 151.95 154.59 137.55 130.51 117.59 116.57 16.64%
EPS 12.40 14.49 11.81 7.96 6.63 4.57 4.70 90.82%
DPS 0.00 0.00 0.00 0.00 4.51 4.51 4.51 -
NAPS 2.3936 2.3635 2.003 2.2934 2.2634 2.2233 2.2033 5.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.59 1.57 1.69 1.85 1.78 1.91 1.97 -
P/RPS 1.08 1.03 1.09 1.35 1.37 1.63 1.69 -25.78%
P/EPS 12.84 10.85 14.34 23.29 26.89 41.86 41.96 -54.55%
EY 7.79 9.22 6.98 4.29 3.72 2.39 2.38 120.28%
DY 0.00 0.00 0.00 0.00 2.53 2.36 2.28 -
P/NAPS 0.67 0.67 0.85 0.81 0.79 0.86 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 18/08/17 18/05/17 24/02/17 17/11/16 18/08/16 20/05/16 -
Price 1.64 1.56 1.61 1.78 1.74 1.79 1.91 -
P/RPS 1.12 1.03 1.04 1.30 1.34 1.52 1.64 -22.43%
P/EPS 13.24 10.78 13.66 22.40 26.29 39.23 40.68 -52.65%
EY 7.55 9.27 7.32 4.46 3.80 2.55 2.46 111.04%
DY 0.00 0.00 0.00 0.00 2.59 2.51 2.36 -
P/NAPS 0.69 0.66 0.81 0.78 0.77 0.81 0.87 -14.30%

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