[SWKPLNT] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 139.52%
YoY- 209.04%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 327,887 317,958 309,253 310,787 321,623 344,481 360,482 -6.11%
PBT 17,236 22,100 24,895 15,762 -20,807 -25,033 -20,411 -
Tax -4,061 -4,797 -7,634 -4,896 -7,799 -6,443 -5,049 -13.50%
NP 13,175 17,303 17,261 10,866 -28,606 -31,476 -25,460 -
-
NP to SH 13,420 17,601 17,571 11,179 -28,286 -31,203 -25,175 -
-
Tax Rate 23.56% 21.71% 30.66% 31.06% - - - -
Total Cost 314,712 300,655 291,992 299,921 350,229 375,957 385,942 -12.70%
-
Net Worth 544,112 535,743 550,644 545,149 545,149 536,762 547,945 -0.46%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 139 139 139 139 139 139 139 0.00%
Div Payout % 1.04% 0.79% 0.80% 1.25% 0.00% 0.00% 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 544,112 535,743 550,644 545,149 545,149 536,762 547,945 -0.46%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.02% 5.44% 5.58% 3.50% -8.89% -9.14% -7.06% -
ROE 2.47% 3.29% 3.19% 2.05% -5.19% -5.81% -4.59% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 117.51 113.95 110.64 111.17 115.04 123.22 128.94 -5.99%
EPS 4.81 6.31 6.29 4.00 -10.12 -11.16 -9.01 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 1.95 1.92 1.97 1.95 1.95 1.92 1.96 -0.34%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 117.46 113.90 110.79 111.33 115.22 123.41 129.14 -6.11%
EPS 4.81 6.31 6.29 4.00 -10.13 -11.18 -9.02 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 1.9492 1.9192 1.9726 1.9529 1.9529 1.9229 1.9629 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.45 1.64 1.55 1.70 1.80 1.63 1.79 -
P/RPS 1.23 1.44 1.40 1.53 1.56 1.32 1.39 -7.82%
P/EPS 30.15 26.00 24.66 42.51 -17.79 -14.60 -19.88 -
EY 3.32 3.85 4.06 2.35 -5.62 -6.85 -5.03 -
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.74 0.85 0.79 0.87 0.92 0.85 0.91 -12.86%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 15/08/19 17/05/19 21/02/19 22/11/18 16/08/18 15/05/18 -
Price 1.65 1.49 1.58 1.51 1.65 1.58 1.65 -
P/RPS 1.40 1.31 1.43 1.36 1.43 1.28 1.28 6.15%
P/EPS 34.31 23.62 25.13 37.76 -16.31 -14.16 -18.32 -
EY 2.91 4.23 3.98 2.65 -6.13 -7.06 -5.46 -
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.85 0.78 0.80 0.77 0.85 0.82 0.84 0.79%

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