[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 2.27%
YoY- 191.59%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 729,182 676,190 582,132 465,750 444,701 392,606 395,524 50.29%
PBT 166,138 145,202 127,792 83,054 81,574 68,042 33,464 190.73%
Tax -38,652 -38,502 -32,368 -21,407 -21,138 -17,284 -9,536 154.00%
NP 127,486 106,700 95,424 61,647 60,436 50,758 23,928 204.73%
-
NP to SH 127,058 106,276 95,012 60,995 59,641 50,420 23,272 209.73%
-
Tax Rate 23.26% 26.52% 25.33% 25.77% 25.91% 25.40% 28.50% -
Total Cost 601,696 569,490 486,708 404,103 384,265 341,848 371,596 37.85%
-
Net Worth 666,886 625,031 608,289 583,176 583,176 563,644 558,344 12.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 18,602 27,903 55,806 27,903 37,204 279 558 933.61%
Div Payout % 14.64% 26.26% 58.74% 45.75% 62.38% 0.55% 2.40% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 666,886 625,031 608,289 583,176 583,176 563,644 558,344 12.56%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.48% 15.78% 16.39% 13.24% 13.59% 12.93% 6.05% -
ROE 19.05% 17.00% 15.62% 10.46% 10.23% 8.95% 4.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 261.33 242.33 208.63 166.92 159.37 140.70 141.68 50.34%
EPS 45.53 38.08 34.04 21.86 21.36 18.06 8.32 210.21%
DPS 6.67 10.00 20.00 10.00 13.33 0.10 0.20 933.88%
NAPS 2.39 2.24 2.18 2.09 2.09 2.02 2.00 12.59%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 260.42 241.50 207.90 166.34 158.82 140.22 141.26 50.29%
EPS 45.38 37.96 33.93 21.78 21.30 18.01 8.31 209.78%
DPS 6.64 9.97 19.93 9.97 13.29 0.10 0.20 930.78%
NAPS 2.3817 2.2323 2.1725 2.0828 2.0828 2.013 1.9941 12.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.43 2.13 2.30 2.25 1.91 1.58 1.42 -
P/RPS 0.93 0.88 1.10 1.35 1.20 1.12 1.00 -4.71%
P/EPS 5.34 5.59 6.75 10.29 8.94 8.74 17.03 -53.81%
EY 18.74 17.88 14.80 9.72 11.19 11.44 5.87 116.66%
DY 2.74 4.69 8.70 4.44 6.98 0.06 0.14 624.92%
P/NAPS 1.02 0.95 1.06 1.08 0.91 0.78 0.71 27.29%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 20/05/21 19/02/21 20/11/20 18/08/20 28/05/20 -
Price 2.47 2.46 2.43 2.16 2.11 1.71 1.59 -
P/RPS 0.95 1.02 1.16 1.29 1.32 1.22 1.12 -10.38%
P/EPS 5.42 6.46 7.14 9.88 9.87 9.46 19.07 -56.73%
EY 18.44 15.48 14.01 10.12 10.13 10.57 5.24 131.18%
DY 2.70 4.07 8.23 4.63 6.32 0.06 0.13 654.18%
P/NAPS 1.03 1.10 1.11 1.03 1.01 0.85 0.80 18.33%

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