[SWKPLNT] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 18.29%
YoY- 265.36%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 676,190 582,132 465,750 444,701 392,606 395,524 347,528 55.91%
PBT 145,202 127,792 83,054 81,574 68,042 33,464 28,409 197.01%
Tax -38,502 -32,368 -21,407 -21,138 -17,284 -9,536 -7,715 192.31%
NP 106,700 95,424 61,647 60,436 50,758 23,928 20,694 198.75%
-
NP to SH 106,276 95,012 60,995 59,641 50,420 23,272 20,918 195.82%
-
Tax Rate 26.52% 25.33% 25.77% 25.91% 25.40% 28.50% 27.16% -
Total Cost 569,490 486,708 404,103 384,265 341,848 371,596 326,834 44.85%
-
Net Worth 625,031 608,289 583,176 583,176 563,644 558,344 552,483 8.58%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 27,903 55,806 27,903 37,204 279 558 139 3339.48%
Div Payout % 26.26% 58.74% 45.75% 62.38% 0.55% 2.40% 0.67% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 625,031 608,289 583,176 583,176 563,644 558,344 552,483 8.58%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.78% 16.39% 13.24% 13.59% 12.93% 6.05% 5.95% -
ROE 17.00% 15.62% 10.46% 10.23% 8.95% 4.17% 3.79% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 242.33 208.63 166.92 159.37 140.70 141.68 124.55 55.91%
EPS 38.08 34.04 21.86 21.36 18.06 8.32 7.50 195.70%
DPS 10.00 20.00 10.00 13.33 0.10 0.20 0.05 3331.01%
NAPS 2.24 2.18 2.09 2.09 2.02 2.00 1.98 8.58%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 241.50 207.90 166.34 158.82 140.22 141.26 124.12 55.91%
EPS 37.96 33.93 21.78 21.30 18.01 8.31 7.47 195.86%
DPS 9.97 19.93 9.97 13.29 0.10 0.20 0.05 3324.14%
NAPS 2.2323 2.1725 2.0828 2.0828 2.013 1.9941 1.9732 8.58%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.13 2.30 2.25 1.91 1.58 1.42 2.10 -
P/RPS 0.88 1.10 1.35 1.20 1.12 1.00 1.69 -35.30%
P/EPS 5.59 6.75 10.29 8.94 8.74 17.03 28.01 -65.88%
EY 17.88 14.80 9.72 11.19 11.44 5.87 3.57 193.01%
DY 4.69 8.70 4.44 6.98 0.06 0.14 0.02 3715.39%
P/NAPS 0.95 1.06 1.08 0.91 0.78 0.71 1.06 -7.04%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 20/05/21 19/02/21 20/11/20 18/08/20 28/05/20 18/02/20 -
Price 2.46 2.43 2.16 2.11 1.71 1.59 1.75 -
P/RPS 1.02 1.16 1.29 1.32 1.22 1.12 1.41 -19.43%
P/EPS 6.46 7.14 9.88 9.87 9.46 19.07 23.34 -57.56%
EY 15.48 14.01 10.12 10.13 10.57 5.24 4.28 135.80%
DY 4.07 8.23 4.63 6.32 0.06 0.13 0.03 2548.18%
P/NAPS 1.10 1.11 1.03 1.01 0.85 0.80 0.88 16.05%

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