[SWKPLNT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 48.38%
YoY- 151.1%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 399,177 410,008 424,164 431,530 383,967 364,327 328,243 13.89%
PBT -1,546 44,008 49,867 40,525 25,729 20,554 12,915 -
Tax -8,964 -12,159 -12,239 -10,423 -6,398 -2,498 -709 440.21%
NP -10,510 31,849 37,628 30,102 19,331 18,056 12,206 -
-
NP to SH -10,252 34,616 40,447 32,957 22,211 18,506 12,756 -
-
Tax Rate - 27.63% 24.54% 25.72% 24.87% 12.15% 5.49% -
Total Cost 409,687 378,159 386,536 401,428 364,636 346,271 316,037 18.83%
-
Net Worth 629,019 668,157 659,771 559,128 640,201 631,814 620,632 0.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 12,580 12,580 -
Div Payout % - - - - - 67.98% 98.62% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 629,019 668,157 659,771 559,128 640,201 631,814 620,632 0.89%
NOSH 280,000 280,000 280,000 279,564 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.63% 7.77% 8.87% 6.98% 5.03% 4.96% 3.72% -
ROE -1.63% 5.18% 6.13% 5.89% 3.47% 2.93% 2.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 142.79 146.66 151.72 154.36 137.34 130.32 117.41 13.89%
EPS -3.67 12.38 14.47 11.79 7.94 6.62 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 4.50 4.50 -
NAPS 2.25 2.39 2.36 2.00 2.29 2.26 2.22 0.89%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 143.00 146.88 151.95 154.59 137.55 130.51 117.59 13.89%
EPS -3.67 12.40 14.49 11.81 7.96 6.63 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 4.51 4.51 -
NAPS 2.2534 2.3936 2.3635 2.003 2.2934 2.2634 2.2233 0.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.80 1.59 1.57 1.69 1.85 1.78 1.91 -
P/RPS 1.26 1.08 1.03 1.09 1.35 1.37 1.63 -15.73%
P/EPS -49.08 12.84 10.85 14.34 23.29 26.89 41.86 -
EY -2.04 7.79 9.22 6.98 4.29 3.72 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 2.53 2.36 -
P/NAPS 0.80 0.67 0.67 0.85 0.81 0.79 0.86 -4.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 24/11/17 18/08/17 18/05/17 24/02/17 17/11/16 18/08/16 -
Price 1.79 1.64 1.56 1.61 1.78 1.74 1.79 -
P/RPS 1.25 1.12 1.03 1.04 1.30 1.34 1.52 -12.19%
P/EPS -48.81 13.24 10.78 13.66 22.40 26.29 39.23 -
EY -2.05 7.55 9.27 7.32 4.46 3.80 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 2.59 2.51 -
P/NAPS 0.80 0.69 0.66 0.81 0.78 0.77 0.81 -0.82%

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