[SWKPLNT] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -2.81%
YoY- -69.95%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 317,958 344,481 424,164 328,243 349,692 415,681 355,633 -1.84%
PBT 22,100 -25,033 49,867 12,915 43,913 75,249 30,802 -5.38%
Tax -4,797 -6,443 -12,239 -709 -1,730 -17,479 -10,080 -11.63%
NP 17,303 -31,476 37,628 12,206 42,183 57,770 20,722 -2.95%
-
NP to SH 17,601 -31,203 40,447 12,756 42,455 61,648 22,331 -3.88%
-
Tax Rate 21.71% - 24.54% 5.49% 3.94% 23.23% 32.73% -
Total Cost 300,655 375,957 386,536 316,037 307,509 357,911 334,911 -1.78%
-
Net Worth 535,743 536,762 659,771 620,632 620,632 603,858 561,923 -0.79%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 139 139 - 12,580 8,386 39,138 13,978 -53.61%
Div Payout % 0.79% 0.00% - 98.62% 19.75% 63.49% 62.60% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 535,743 536,762 659,771 620,632 620,632 603,858 561,923 -0.79%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.44% -9.14% 8.87% 3.72% 12.06% 13.90% 5.83% -
ROE 3.29% -5.81% 6.13% 2.06% 6.84% 10.21% 3.97% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 113.95 123.22 151.72 117.41 125.08 148.69 127.21 -1.81%
EPS 6.31 -11.16 14.47 4.56 15.19 22.05 7.99 -3.85%
DPS 0.05 0.05 0.00 4.50 3.00 14.00 5.00 -53.56%
NAPS 1.92 1.92 2.36 2.22 2.22 2.16 2.01 -0.76%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 113.90 123.41 151.95 117.59 125.27 148.91 127.40 -1.84%
EPS 6.31 -11.18 14.49 4.57 15.21 22.08 8.00 -3.87%
DPS 0.05 0.05 0.00 4.51 3.00 14.02 5.01 -53.58%
NAPS 1.9192 1.9229 2.3635 2.2233 2.2233 2.1632 2.013 -0.79%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.64 1.63 1.57 1.91 1.98 2.82 2.57 -
P/RPS 1.44 1.32 1.03 1.63 1.58 1.90 2.02 -5.48%
P/EPS 26.00 -14.60 10.85 41.86 13.04 12.79 32.17 -3.48%
EY 3.85 -6.85 9.22 2.39 7.67 7.82 3.11 3.61%
DY 0.03 0.03 0.00 2.36 1.52 4.96 1.95 -50.11%
P/NAPS 0.85 0.85 0.67 0.86 0.89 1.31 1.28 -6.59%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/08/19 16/08/18 18/08/17 18/08/16 21/08/15 27/08/14 23/08/13 -
Price 1.49 1.58 1.56 1.79 1.79 2.56 2.50 -
P/RPS 1.31 1.28 1.03 1.52 1.43 1.72 1.97 -6.57%
P/EPS 23.62 -14.16 10.78 39.23 11.79 11.61 31.30 -4.58%
EY 4.23 -7.06 9.27 2.55 8.48 8.61 3.20 4.75%
DY 0.03 0.03 0.00 2.51 1.68 5.47 2.00 -50.32%
P/NAPS 0.78 0.82 0.66 0.81 0.81 1.19 1.24 -7.43%

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