[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 11.25%
YoY- 24.96%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 465,750 444,701 392,606 395,524 347,528 318,138 290,110 36.91%
PBT 83,054 81,574 68,042 33,464 28,409 23,589 20,284 154.84%
Tax -21,407 -21,138 -17,284 -9,536 -7,715 -7,486 -6,346 124.09%
NP 61,647 60,436 50,758 23,928 20,694 16,102 13,938 168.23%
-
NP to SH 60,995 59,641 50,420 23,272 20,918 16,324 14,160 163.57%
-
Tax Rate 25.77% 25.91% 25.40% 28.50% 27.16% 31.74% 31.29% -
Total Cost 404,103 384,265 341,848 371,596 326,834 302,036 276,172 28.73%
-
Net Worth 583,176 583,176 563,644 558,344 552,483 544,112 535,743 5.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 27,903 37,204 279 558 139 186 279 2024.72%
Div Payout % 45.75% 62.38% 0.55% 2.40% 0.67% 1.14% 1.97% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 583,176 583,176 563,644 558,344 552,483 544,112 535,743 5.79%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.24% 13.59% 12.93% 6.05% 5.95% 5.06% 4.80% -
ROE 10.46% 10.23% 8.95% 4.17% 3.79% 3.00% 2.64% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.92 159.37 140.70 141.68 124.55 114.02 103.97 36.91%
EPS 21.86 21.36 18.06 8.32 7.50 5.85 5.08 163.39%
DPS 10.00 13.33 0.10 0.20 0.05 0.07 0.10 2024.57%
NAPS 2.09 2.09 2.02 2.00 1.98 1.95 1.92 5.79%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.34 158.82 140.22 141.26 124.12 113.62 103.61 36.91%
EPS 21.78 21.30 18.01 8.31 7.47 5.83 5.06 163.44%
DPS 9.97 13.29 0.10 0.20 0.05 0.07 0.10 2020.34%
NAPS 2.0828 2.0828 2.013 1.9941 1.9732 1.9433 1.9134 5.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.25 1.91 1.58 1.42 2.10 1.45 1.64 -
P/RPS 1.35 1.20 1.12 1.00 1.69 1.27 1.58 -9.91%
P/EPS 10.29 8.94 8.74 17.03 28.01 24.79 32.32 -53.21%
EY 9.72 11.19 11.44 5.87 3.57 4.03 3.09 113.94%
DY 4.44 6.98 0.06 0.14 0.02 0.05 0.06 1639.76%
P/NAPS 1.08 0.91 0.78 0.71 1.06 0.74 0.85 17.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 20/11/20 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 -
Price 2.16 2.11 1.71 1.59 1.75 1.65 1.49 -
P/RPS 1.29 1.32 1.22 1.12 1.41 1.45 1.43 -6.60%
P/EPS 9.88 9.87 9.46 19.07 23.34 28.20 29.36 -51.45%
EY 10.12 10.13 10.57 5.24 4.28 3.55 3.41 105.83%
DY 4.63 6.32 0.06 0.13 0.03 0.04 0.07 1514.87%
P/NAPS 1.03 1.01 0.85 0.80 0.88 0.85 0.78 20.26%

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