[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.6%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 737,105 782,030 735,560 790,524 729,182 676,190 582,132 17.02%
PBT 164,133 197,252 226,232 168,391 166,138 145,202 127,792 18.13%
Tax -41,300 -49,380 -51,564 -40,102 -38,652 -38,502 -32,368 17.62%
NP 122,833 147,872 174,668 128,289 127,486 106,700 95,424 18.31%
-
NP to SH 122,110 146,640 173,252 127,826 127,058 106,276 95,012 18.19%
-
Tax Rate 25.16% 25.03% 22.79% 23.81% 23.26% 26.52% 25.33% -
Total Cost 614,272 634,158 560,892 662,235 601,696 569,490 486,708 16.77%
-
Net Worth 733,854 717,112 700,370 669,676 666,886 625,031 608,289 13.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 55,806 27,903 55,806 55,806 18,602 27,903 55,806 0.00%
Div Payout % 45.70% 19.03% 32.21% 43.66% 14.64% 26.26% 58.74% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 733,854 717,112 700,370 669,676 666,886 625,031 608,289 13.31%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.66% 18.91% 23.75% 16.23% 17.48% 15.78% 16.39% -
ROE 16.64% 20.45% 24.74% 19.09% 19.05% 17.00% 15.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 264.17 280.27 263.61 283.31 261.33 242.33 208.63 17.02%
EPS 43.76 52.56 62.08 45.81 45.53 38.08 34.04 18.21%
DPS 20.00 10.00 20.00 20.00 6.67 10.00 20.00 0.00%
NAPS 2.63 2.57 2.51 2.40 2.39 2.24 2.18 13.31%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 263.25 279.30 262.70 282.33 260.42 241.50 207.90 17.02%
EPS 43.61 52.37 61.88 45.65 45.38 37.96 33.93 18.19%
DPS 19.93 9.97 19.93 19.93 6.64 9.97 19.93 0.00%
NAPS 2.6209 2.5611 2.5013 2.3917 2.3817 2.2323 2.1725 13.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.94 2.10 2.64 2.48 2.43 2.13 2.30 -
P/RPS 0.73 0.75 1.00 0.88 0.93 0.88 1.10 -23.89%
P/EPS 4.43 4.00 4.25 5.41 5.34 5.59 6.75 -24.45%
EY 22.56 25.03 23.52 18.47 18.74 17.88 14.80 32.41%
DY 10.31 4.76 7.58 8.06 2.74 4.69 8.70 11.97%
P/NAPS 0.74 0.82 1.05 1.03 1.02 0.95 1.06 -21.28%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 -
Price 2.26 2.22 2.70 3.16 2.47 2.46 2.43 -
P/RPS 0.86 0.79 1.02 1.12 0.95 1.02 1.16 -18.07%
P/EPS 5.16 4.22 4.35 6.90 5.42 6.46 7.14 -19.45%
EY 19.36 23.67 23.00 14.50 18.44 15.48 14.01 24.03%
DY 8.85 4.50 7.41 6.33 2.70 4.07 8.23 4.95%
P/NAPS 0.86 0.86 1.08 1.32 1.03 1.10 1.11 -15.63%

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