[SWKPLNT] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 9.35%
YoY- -181.71%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 679,111 442,450 327,887 321,623 410,008 364,327 340,143 12.20%
PBT 146,477 71,898 17,236 -20,807 44,008 20,554 44,389 21.99%
Tax -34,542 -17,954 -4,061 -7,799 -12,159 -2,498 -3,329 47.63%
NP 111,935 53,944 13,175 -28,606 31,849 18,056 41,060 18.17%
-
NP to SH 111,558 53,406 13,420 -28,286 34,616 18,506 41,812 17.75%
-
Tax Rate 23.58% 24.97% 23.56% - 27.63% 12.15% 7.50% -
Total Cost 567,176 388,506 314,712 350,229 378,159 346,271 299,083 11.24%
-
Net Worth 666,886 583,176 544,112 545,149 668,157 631,814 626,223 1.05%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 13,951 14,091 139 139 - 12,580 8,386 8.84%
Div Payout % 12.51% 26.39% 1.04% 0.00% - 67.98% 20.06% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 666,886 583,176 544,112 545,149 668,157 631,814 626,223 1.05%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.48% 12.19% 4.02% -8.89% 7.77% 4.96% 12.07% -
ROE 16.73% 9.16% 2.47% -5.19% 5.18% 2.93% 6.68% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 243.38 158.57 117.51 115.04 146.66 130.32 121.67 12.23%
EPS 39.98 19.14 4.81 -10.12 12.38 6.62 14.96 17.78%
DPS 5.00 5.05 0.05 0.05 0.00 4.50 3.00 8.87%
NAPS 2.39 2.09 1.95 1.95 2.39 2.26 2.24 1.08%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 243.28 158.50 117.46 115.22 146.88 130.51 121.85 12.20%
EPS 39.96 19.13 4.81 -10.13 12.40 6.63 14.98 17.74%
DPS 5.00 5.05 0.05 0.05 0.00 4.51 3.00 8.87%
NAPS 2.389 2.0891 1.9492 1.9529 2.3936 2.2634 2.2434 1.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.43 1.91 1.45 1.80 1.59 1.78 1.90 -
P/RPS 1.00 1.20 1.23 1.56 1.08 1.37 1.56 -7.13%
P/EPS 6.08 9.98 30.15 -17.79 12.84 26.89 12.70 -11.54%
EY 16.45 10.02 3.32 -5.62 7.79 3.72 7.87 13.06%
DY 2.06 2.64 0.03 0.03 0.00 2.53 1.58 4.51%
P/NAPS 1.02 0.91 0.74 0.92 0.67 0.79 0.85 3.08%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 20/11/20 19/11/19 22/11/18 24/11/17 17/11/16 27/11/15 -
Price 2.47 2.11 1.65 1.65 1.64 1.74 2.00 -
P/RPS 1.01 1.33 1.40 1.43 1.12 1.34 1.64 -7.75%
P/EPS 6.18 11.02 34.31 -16.31 13.24 26.29 13.37 -12.05%
EY 16.19 9.07 2.91 -6.13 7.55 3.80 7.48 13.72%
DY 2.02 2.39 0.03 0.03 0.00 2.59 1.50 5.08%
P/NAPS 1.03 1.01 0.85 0.85 0.69 0.77 0.89 2.46%

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