[SWKPLNT] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -46.32%
YoY- 128.87%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 108,924 89,283 100,119 110,950 91,310 97,221 113,049 -0.61%
PBT 10,717 -456 -37,025 8,529 3,354 25,268 15,997 -6.45%
Tax -2,100 1,554 -1,349 -4,544 -644 -2,032 -3,966 -10.05%
NP 8,617 1,098 -38,374 3,985 2,710 23,236 12,031 -5.40%
-
NP to SH 8,675 1,177 -38,288 6,580 2,875 23,389 15,094 -8.81%
-
Tax Rate 19.60% - - 53.28% 19.20% 8.04% 24.79% -
Total Cost 100,307 88,185 138,493 106,965 88,600 73,985 101,018 -0.11%
-
Net Worth 552,483 545,149 629,019 640,201 629,019 615,040 581,493 -0.84%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 12,580 8,386 11,182 -
Div Payout % - - - - 437.58% 35.86% 74.09% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 552,483 545,149 629,019 640,201 629,019 615,040 581,493 -0.84%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.91% 1.23% -38.33% 3.59% 2.97% 23.90% 10.64% -
ROE 1.57% 0.22% -6.09% 1.03% 0.46% 3.80% 2.60% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 39.04 31.94 35.81 39.69 32.66 34.78 40.44 -0.58%
EPS 3.11 0.42 -13.70 2.35 1.03 8.37 5.40 -8.78%
DPS 0.00 0.00 0.00 0.00 4.50 3.00 4.00 -
NAPS 1.98 1.95 2.25 2.29 2.25 2.20 2.08 -0.81%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 38.90 31.89 35.76 39.63 32.61 34.72 40.37 -0.61%
EPS 3.10 0.42 -13.67 2.35 1.03 8.35 5.39 -8.80%
DPS 0.00 0.00 0.00 0.00 4.49 3.00 3.99 -
NAPS 1.9732 1.947 2.2465 2.2864 2.2465 2.1966 2.0768 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.10 1.70 1.80 1.85 2.12 2.34 2.57 -
P/RPS 5.38 5.32 5.03 4.66 6.49 6.73 6.36 -2.74%
P/EPS 67.55 403.79 -13.14 78.60 206.15 27.97 47.60 6.00%
EY 1.48 0.25 -7.61 1.27 0.49 3.58 2.10 -5.66%
DY 0.00 0.00 0.00 0.00 2.12 1.28 1.56 -
P/NAPS 1.06 0.87 0.80 0.81 0.94 1.06 1.24 -2.57%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 21/02/19 23/02/18 24/02/17 18/02/16 24/02/15 27/02/14 -
Price 1.75 1.51 1.79 1.78 1.88 2.28 2.59 -
P/RPS 4.48 4.73 5.00 4.49 5.76 6.56 6.40 -5.76%
P/EPS 56.29 358.66 -13.07 75.63 182.81 27.25 47.97 2.70%
EY 1.78 0.28 -7.65 1.32 0.55 3.67 2.08 -2.56%
DY 0.00 0.00 0.00 0.00 2.39 1.32 1.54 -
P/NAPS 0.88 0.77 0.80 0.78 0.84 1.04 1.25 -5.67%

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