[SWKPLNT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -20.8%
YoY- -24.34%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 548,602 477,612 445,824 710,912 737,105 782,030 735,560 -17.74%
PBT 99,910 76,868 64,120 134,211 164,133 197,252 226,232 -41.97%
Tax -25,145 -19,208 -15,800 -36,872 -41,300 -49,380 -51,564 -38.01%
NP 74,765 57,660 48,320 97,339 122,833 147,872 174,668 -43.17%
-
NP to SH 74,273 57,164 48,100 96,711 122,110 146,640 173,252 -43.11%
-
Tax Rate 25.17% 24.99% 24.64% 27.47% 25.16% 25.03% 22.79% -
Total Cost 473,837 419,952 397,504 613,573 614,272 634,158 560,892 -10.62%
-
Net Worth 753,386 725,483 722,692 711,531 733,854 717,112 700,370 4.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 37,204 27,903 55,806 41,854 55,806 27,903 55,806 -23.66%
Div Payout % 50.09% 48.81% 116.02% 43.28% 45.70% 19.03% 32.21% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 753,386 725,483 722,692 711,531 733,854 717,112 700,370 4.98%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.63% 12.07% 10.84% 13.69% 16.66% 18.91% 23.75% -
ROE 9.86% 7.88% 6.66% 13.59% 16.64% 20.45% 24.74% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 196.61 171.17 159.78 254.78 264.17 280.27 263.61 -17.74%
EPS 26.61 20.48 17.24 34.66 43.76 52.56 62.08 -43.12%
DPS 13.33 10.00 20.00 15.00 20.00 10.00 20.00 -23.67%
NAPS 2.70 2.60 2.59 2.55 2.63 2.57 2.51 4.98%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 195.93 170.58 159.22 253.90 263.25 279.30 262.70 -17.74%
EPS 26.53 20.42 17.18 34.54 43.61 52.37 61.88 -43.11%
DPS 13.29 9.97 19.93 14.95 19.93 9.97 19.93 -23.65%
NAPS 2.6907 2.591 2.581 2.5412 2.6209 2.5611 2.5013 4.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.09 2.03 2.17 2.11 1.94 2.10 2.64 -
P/RPS 1.06 1.19 1.36 0.83 0.73 0.75 1.00 3.95%
P/EPS 7.85 9.91 12.59 6.09 4.43 4.00 4.25 50.48%
EY 12.74 10.09 7.94 16.43 22.56 25.03 23.52 -33.52%
DY 6.38 4.93 9.22 7.11 10.31 4.76 7.58 -10.84%
P/NAPS 0.77 0.78 0.84 0.83 0.74 0.82 1.05 -18.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 22/08/23 23/05/23 21/02/23 29/11/22 23/08/22 20/05/22 -
Price 2.14 2.19 2.14 2.22 2.26 2.22 2.70 -
P/RPS 1.09 1.28 1.34 0.87 0.86 0.79 1.02 4.52%
P/EPS 8.04 10.69 12.41 6.41 5.16 4.22 4.35 50.55%
EY 12.44 9.35 8.06 15.61 19.36 23.67 23.00 -33.59%
DY 6.23 4.57 9.35 6.76 8.85 4.50 7.41 -10.91%
P/NAPS 0.79 0.84 0.83 0.87 0.86 0.86 1.08 -18.80%

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