[SWKPLNT] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 123.71%
YoY- 110.78%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 183,890 790,524 546,887 338,095 145,533 465,750 333,526 -32.78%
PBT 56,558 168,391 124,604 72,601 31,948 83,054 61,181 -5.10%
Tax -12,891 -40,102 -28,989 -19,251 -8,092 -21,407 -15,854 -12.89%
NP 43,667 128,289 95,615 53,350 23,856 61,647 45,327 -2.45%
-
NP to SH 43,313 127,826 95,294 53,138 23,753 60,995 44,731 -2.12%
-
Tax Rate 22.79% 23.81% 23.26% 26.52% 25.33% 25.77% 25.91% -
Total Cost 140,223 662,235 451,272 284,745 121,677 404,103 288,199 -38.16%
-
Net Worth 700,370 669,676 666,886 625,031 608,289 583,176 583,176 12.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 13,951 55,806 13,951 13,951 13,951 27,903 27,903 -37.03%
Div Payout % 32.21% 43.66% 14.64% 26.26% 58.74% 45.75% 62.38% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 700,370 669,676 666,886 625,031 608,289 583,176 583,176 12.99%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 23.75% 16.23% 17.48% 15.78% 16.39% 13.24% 13.59% -
ROE 6.18% 19.09% 14.29% 8.50% 3.90% 10.46% 7.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 65.90 283.31 195.99 121.17 52.16 166.92 119.53 -32.78%
EPS 15.52 45.81 34.15 19.04 8.51 21.86 16.02 -2.09%
DPS 5.00 20.00 5.00 5.00 5.00 10.00 10.00 -37.03%
NAPS 2.51 2.40 2.39 2.24 2.18 2.09 2.09 12.99%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 65.68 282.33 195.32 120.75 51.98 166.34 119.12 -32.78%
EPS 15.47 45.65 34.03 18.98 8.48 21.78 15.98 -2.14%
DPS 4.98 19.93 4.98 4.98 4.98 9.97 9.97 -37.07%
NAPS 2.5013 2.3917 2.3817 2.2323 2.1725 2.0828 2.0828 12.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.64 2.48 2.43 2.13 2.30 2.25 1.91 -
P/RPS 4.01 0.88 1.24 1.76 4.41 1.35 1.60 84.61%
P/EPS 17.01 5.41 7.12 11.18 27.02 10.29 11.91 26.84%
EY 5.88 18.47 14.05 8.94 3.70 9.72 8.39 -21.11%
DY 1.89 8.06 2.06 2.35 2.17 4.44 5.24 -49.36%
P/NAPS 1.05 1.03 1.02 0.95 1.06 1.08 0.91 10.01%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 20/11/20 -
Price 2.70 3.16 2.47 2.46 2.43 2.16 2.11 -
P/RPS 4.10 1.12 1.26 2.03 4.66 1.29 1.77 75.15%
P/EPS 17.39 6.90 7.23 12.92 28.55 9.88 13.16 20.43%
EY 5.75 14.50 13.83 7.74 3.50 10.12 7.60 -16.98%
DY 1.85 6.33 2.02 2.03 2.06 4.63 4.74 -46.62%
P/NAPS 1.08 1.32 1.03 1.10 1.11 1.03 1.01 4.57%

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