[SWKPLNT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -51.6%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 283,744 438,524 248,272 283,644 416,020 295,872 406,000 -5.79%
PBT -6,596 53,124 -6,060 29,088 87,452 24,036 90,584 -
Tax -584 -13,292 2,808 -156 -18,872 4,600 -25,100 -46.55%
NP -7,180 39,832 -3,252 28,932 68,580 28,636 65,484 -
-
NP to SH -6,944 39,960 -3,024 29,668 69,640 29,844 66,476 -
-
Tax Rate - 25.02% - 0.54% 21.58% -19.14% 27.71% -
Total Cost 290,924 398,692 251,524 254,712 347,440 267,236 340,516 -2.58%
-
Net Worth 547,945 559,128 615,040 615,040 589,880 561,923 553,536 -0.16%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 559 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 547,945 559,128 615,040 615,040 589,880 561,923 553,536 -0.16%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -2.53% 9.08% -1.31% 10.20% 16.48% 9.68% 16.13% -
ROE -1.27% 7.15% -0.49% 4.82% 11.81% 5.31% 12.01% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.50 156.86 88.81 101.46 148.81 105.83 145.23 -5.79%
EPS -2.48 14.28 -1.08 10.60 24.92 10.68 23.80 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.00 2.20 2.20 2.11 2.01 1.98 -0.16%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.34 156.62 88.67 101.30 148.58 105.67 145.00 -5.79%
EPS -2.48 14.27 -1.08 10.60 24.87 10.66 23.74 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9569 1.9969 2.1966 2.1966 2.1067 2.0069 1.9769 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.79 1.69 1.97 2.24 2.68 2.59 3.05 -
P/RPS 1.76 1.08 2.22 2.21 1.80 2.45 2.10 -2.89%
P/EPS -72.07 11.82 -182.12 21.11 10.76 24.26 12.83 -
EY -1.39 8.46 -0.55 4.74 9.29 4.12 7.80 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.90 1.02 1.27 1.29 1.54 -8.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 18/05/17 20/05/16 22/05/15 27/05/14 28/05/13 25/05/12 -
Price 1.65 1.61 1.91 2.20 2.61 2.70 2.58 -
P/RPS 1.63 1.03 2.15 2.17 1.75 2.55 1.78 -1.45%
P/EPS -66.43 11.26 -176.58 20.73 10.48 25.29 10.85 -
EY -1.51 8.88 -0.57 4.82 9.54 3.95 9.22 -
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.87 1.00 1.24 1.34 1.30 -7.01%

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