[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 28.14%
YoY- 87.12%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 444,701 392,606 395,524 347,528 318,138 290,110 277,608 36.78%
PBT 81,574 68,042 33,464 28,409 23,589 20,284 29,936 94.73%
Tax -21,138 -17,284 -9,536 -7,715 -7,486 -6,346 -11,536 49.57%
NP 60,436 50,758 23,928 20,694 16,102 13,938 18,400 120.48%
-
NP to SH 59,641 50,420 23,272 20,918 16,324 14,160 18,624 116.80%
-
Tax Rate 25.91% 25.40% 28.50% 27.16% 31.74% 31.29% 38.54% -
Total Cost 384,265 341,848 371,596 326,834 302,036 276,172 259,208 29.92%
-
Net Worth 583,176 563,644 558,344 552,483 544,112 535,743 550,644 3.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 37,204 279 558 139 186 279 559 1529.78%
Div Payout % 62.38% 0.55% 2.40% 0.67% 1.14% 1.97% 3.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 583,176 563,644 558,344 552,483 544,112 535,743 550,644 3.89%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.59% 12.93% 6.05% 5.95% 5.06% 4.80% 6.63% -
ROE 10.23% 8.95% 4.17% 3.79% 3.00% 2.64% 3.38% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 159.37 140.70 141.68 124.55 114.02 103.97 99.32 36.94%
EPS 21.36 18.06 8.32 7.50 5.85 5.08 6.68 116.58%
DPS 13.33 0.10 0.20 0.05 0.07 0.10 0.20 1531.34%
NAPS 2.09 2.02 2.00 1.98 1.95 1.92 1.97 4.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.82 140.22 141.26 124.12 113.62 103.61 99.15 36.78%
EPS 21.30 18.01 8.31 7.47 5.83 5.06 6.65 116.82%
DPS 13.29 0.10 0.20 0.05 0.07 0.10 0.20 1528.08%
NAPS 2.0828 2.013 1.9941 1.9732 1.9433 1.9134 1.9666 3.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.91 1.58 1.42 2.10 1.45 1.64 1.55 -
P/RPS 1.20 1.12 1.00 1.69 1.27 1.58 1.56 -16.00%
P/EPS 8.94 8.74 17.03 28.01 24.79 32.32 23.26 -47.04%
EY 11.19 11.44 5.87 3.57 4.03 3.09 4.30 88.86%
DY 6.98 0.06 0.14 0.02 0.05 0.06 0.13 1312.93%
P/NAPS 0.91 0.78 0.71 1.06 0.74 0.85 0.79 9.85%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 -
Price 2.11 1.71 1.59 1.75 1.65 1.49 1.58 -
P/RPS 1.32 1.22 1.12 1.41 1.45 1.43 1.59 -11.63%
P/EPS 9.87 9.46 19.07 23.34 28.20 29.36 23.71 -44.15%
EY 10.13 10.57 5.24 4.28 3.55 3.41 4.22 78.99%
DY 6.32 0.06 0.13 0.03 0.04 0.07 0.13 1222.64%
P/NAPS 1.01 0.85 0.80 0.88 0.85 0.78 0.80 16.76%

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