[SWKPLNT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -17.83%
YoY- 54.13%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 398,744 364,022 323,896 390,240 332,004 452,681 490,328 -3.38%
PBT 47,305 22,933 25,494 59,701 38,089 92,804 110,977 -13.23%
Tax -10,153 -2,472 -1,729 -9,502 -6,464 -22,982 -28,364 -15.72%
NP 37,152 20,461 23,765 50,198 31,625 69,821 82,613 -12.45%
-
NP to SH 37,381 20,841 24,564 50,537 32,788 70,756 83,436 -12.51%
-
Tax Rate 21.46% 10.78% 6.78% 15.92% 16.97% 24.76% 25.56% -
Total Cost 361,592 343,561 300,130 340,041 300,378 382,860 407,714 -1.97%
-
Net Worth 668,157 631,814 626,223 609,449 578,697 575,901 545,242 3.44%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 22,365 14,910 18,637 23,487 -
Div Payout % - - - 44.25% 45.47% 26.34% 28.15% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 668,157 631,814 626,223 609,449 578,697 575,901 545,242 3.44%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 279,611 0.02%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.32% 5.62% 7.34% 12.86% 9.53% 15.42% 16.85% -
ROE 5.59% 3.30% 3.92% 8.29% 5.67% 12.29% 15.30% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 142.63 130.21 115.86 139.59 118.76 161.92 175.36 -3.38%
EPS 13.37 7.45 8.79 18.08 11.73 25.31 29.84 -12.51%
DPS 0.00 0.00 0.00 8.00 5.33 6.67 8.40 -
NAPS 2.39 2.26 2.24 2.18 2.07 2.06 1.95 3.44%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 142.84 130.41 116.03 139.80 118.94 162.17 175.65 -3.38%
EPS 13.39 7.47 8.80 18.10 11.75 25.35 29.89 -12.51%
DPS 0.00 0.00 0.00 8.01 5.34 6.68 8.41 -
NAPS 2.3936 2.2634 2.2434 2.1833 2.0731 2.0631 1.9532 3.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.59 1.78 1.90 2.56 2.49 2.68 2.24 -
P/RPS 1.11 1.37 1.64 1.83 2.10 1.66 1.28 -2.34%
P/EPS 11.89 23.88 21.62 14.16 21.23 10.59 7.51 7.95%
EY 8.41 4.19 4.62 7.06 4.71 9.44 13.32 -7.37%
DY 0.00 0.00 0.00 3.13 2.14 2.49 3.75 -
P/NAPS 0.67 0.79 0.85 1.17 1.20 1.30 1.15 -8.60%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 17/11/16 27/11/15 24/11/14 28/11/13 21/11/12 25/11/11 -
Price 1.64 1.74 2.00 2.47 2.55 2.59 2.25 -
P/RPS 1.15 1.34 1.73 1.77 2.15 1.60 1.28 -1.76%
P/EPS 12.27 23.34 22.76 13.66 21.74 10.23 7.54 8.44%
EY 8.15 4.28 4.39 7.32 4.60 9.77 13.26 -7.78%
DY 0.00 0.00 0.00 3.24 2.09 2.57 3.73 -
P/NAPS 0.69 0.77 0.89 1.13 1.23 1.26 1.15 -8.15%

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