[SWKPLNT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 25.07%
YoY- 33.51%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 431,530 325,389 356,807 392,089 402,640 490,721 355,524 3.27%
PBT 40,525 13,688 55,453 60,418 49,704 105,428 57,890 -5.76%
Tax -10,423 -1,200 -4,480 -14,682 -14,067 -28,223 -18,946 -9.47%
NP 30,102 12,488 50,973 45,736 35,637 77,205 38,944 -4.19%
-
NP to SH 32,957 13,125 51,299 49,634 37,175 81,607 39,190 -2.84%
-
Tax Rate 25.72% 8.77% 8.08% 24.30% 28.30% 26.77% 32.73% -
Total Cost 401,428 312,901 305,834 346,353 367,003 413,516 316,580 4.03%
-
Net Worth 559,128 615,040 615,040 589,880 561,923 553,536 517,345 1.30%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 12,580 25,160 22,365 27,956 45,544 21,000 -
Div Payout % - 95.85% 49.05% 45.06% 75.20% 55.81% 53.59% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 559,128 615,040 615,040 589,880 561,923 553,536 517,345 1.30%
NOSH 279,564 280,000 280,000 280,000 280,000 280,000 279,646 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.98% 3.84% 14.29% 11.66% 8.85% 15.73% 10.95% -
ROE 5.89% 2.13% 8.34% 8.41% 6.62% 14.74% 7.58% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 154.36 116.39 127.63 140.25 144.02 175.53 127.13 3.28%
EPS 11.79 4.69 18.35 17.75 13.30 29.19 14.01 -2.83%
DPS 0.00 4.50 9.00 8.00 10.00 16.30 7.50 -
NAPS 2.00 2.20 2.20 2.11 2.01 1.98 1.85 1.30%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 154.12 116.21 127.43 140.03 143.80 175.26 126.97 3.27%
EPS 11.77 4.69 18.32 17.73 13.28 29.15 14.00 -2.84%
DPS 0.00 4.49 8.99 7.99 9.98 16.27 7.50 -
NAPS 1.9969 2.1966 2.1966 2.1067 2.0069 1.9769 1.8477 1.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.69 1.97 2.24 2.68 2.59 3.05 2.43 -
P/RPS 1.09 1.69 1.76 1.91 1.80 1.74 1.91 -8.91%
P/EPS 14.34 41.96 12.21 15.10 19.48 10.45 17.34 -3.11%
EY 6.98 2.38 8.19 6.62 5.13 9.57 5.77 3.22%
DY 0.00 2.28 4.02 2.99 3.86 5.34 3.09 -
P/NAPS 0.85 0.90 1.02 1.27 1.29 1.54 1.31 -6.94%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 20/05/16 22/05/15 27/05/14 28/05/13 25/05/12 26/05/11 -
Price 1.61 1.91 2.20 2.61 2.70 2.58 2.25 -
P/RPS 1.04 1.64 1.72 1.86 1.87 1.47 1.77 -8.47%
P/EPS 13.66 40.68 11.99 14.70 20.30 8.84 16.06 -2.65%
EY 7.32 2.46 8.34 6.80 4.92 11.31 6.23 2.72%
DY 0.00 2.36 4.09 3.07 3.70 6.32 3.33 -
P/NAPS 0.81 0.87 1.00 1.24 1.34 1.30 1.22 -6.59%

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