[SWKPLNT] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -129.62%
YoY- -146.16%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 321,623 344,481 360,482 399,177 410,008 424,164 431,530 -17.78%
PBT -20,807 -25,033 -20,411 -1,546 44,008 49,867 40,525 -
Tax -7,799 -6,443 -5,049 -8,964 -12,159 -12,239 -10,423 -17.56%
NP -28,606 -31,476 -25,460 -10,510 31,849 37,628 30,102 -
-
NP to SH -28,286 -31,203 -25,175 -10,252 34,616 40,447 32,957 -
-
Tax Rate - - - - 27.63% 24.54% 25.72% -
Total Cost 350,229 375,957 385,942 409,687 378,159 386,536 401,428 -8.68%
-
Net Worth 545,149 536,762 547,945 629,019 668,157 659,771 559,128 -1.67%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 139 139 139 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 545,149 536,762 547,945 629,019 668,157 659,771 559,128 -1.67%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 279,564 0.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.89% -9.14% -7.06% -2.63% 7.77% 8.87% 6.98% -
ROE -5.19% -5.81% -4.59% -1.63% 5.18% 6.13% 5.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 115.04 123.22 128.94 142.79 146.66 151.72 154.36 -17.78%
EPS -10.12 -11.16 -9.01 -3.67 12.38 14.47 11.79 -
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.92 1.96 2.25 2.39 2.36 2.00 -1.67%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 115.22 123.41 129.14 143.00 146.88 151.95 154.59 -17.78%
EPS -10.13 -11.18 -9.02 -3.67 12.40 14.49 11.81 -
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.9529 1.9229 1.9629 2.2534 2.3936 2.3635 2.003 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.63 1.79 1.80 1.59 1.57 1.69 -
P/RPS 1.56 1.32 1.39 1.26 1.08 1.03 1.09 26.97%
P/EPS -17.79 -14.60 -19.88 -49.08 12.84 10.85 14.34 -
EY -5.62 -6.85 -5.03 -2.04 7.79 9.22 6.98 -
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.91 0.80 0.67 0.67 0.85 5.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 16/08/18 15/05/18 23/02/18 24/11/17 18/08/17 18/05/17 -
Price 1.65 1.58 1.65 1.79 1.64 1.56 1.61 -
P/RPS 1.43 1.28 1.28 1.25 1.12 1.03 1.04 23.62%
P/EPS -16.31 -14.16 -18.32 -48.81 13.24 10.78 13.66 -
EY -6.13 -7.06 -5.46 -2.05 7.55 9.27 7.32 -
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.84 0.80 0.69 0.66 0.81 3.26%

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