[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 79.33%
YoY- 113.04%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 391,015 183,890 790,524 546,887 338,095 145,533 465,750 -11.03%
PBT 98,626 56,558 168,391 124,604 72,601 31,948 83,054 12.17%
Tax -24,690 -12,891 -40,102 -28,989 -19,251 -8,092 -21,407 10.00%
NP 73,936 43,667 128,289 95,615 53,350 23,856 61,647 12.92%
-
NP to SH 73,320 43,313 127,826 95,294 53,138 23,753 60,995 13.09%
-
Tax Rate 25.03% 22.79% 23.81% 23.26% 26.52% 25.33% 25.77% -
Total Cost 317,079 140,223 662,235 451,272 284,745 121,677 404,103 -14.96%
-
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,951 13,951 55,806 13,951 13,951 13,951 27,903 -37.08%
Div Payout % 19.03% 32.21% 43.66% 14.64% 26.26% 58.74% 45.75% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 18.91% 23.75% 16.23% 17.48% 15.78% 16.39% 13.24% -
ROE 10.22% 6.18% 19.09% 14.29% 8.50% 3.90% 10.46% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 140.13 65.90 283.31 195.99 121.17 52.16 166.92 -11.03%
EPS 26.28 15.52 45.81 34.15 19.04 8.51 21.86 13.10%
DPS 5.00 5.00 20.00 5.00 5.00 5.00 10.00 -37.08%
NAPS 2.57 2.51 2.40 2.39 2.24 2.18 2.09 14.82%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.65 65.68 282.33 195.32 120.75 51.98 166.34 -11.03%
EPS 26.19 15.47 45.65 34.03 18.98 8.48 21.78 13.11%
DPS 4.98 4.98 19.93 4.98 4.98 4.98 9.97 -37.12%
NAPS 2.5611 2.5013 2.3917 2.3817 2.2323 2.1725 2.0828 14.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.10 2.64 2.48 2.43 2.13 2.30 2.25 -
P/RPS 1.50 4.01 0.88 1.24 1.76 4.41 1.35 7.29%
P/EPS 7.99 17.01 5.41 7.12 11.18 27.02 10.29 -15.55%
EY 12.51 5.88 18.47 14.05 8.94 3.70 9.72 18.37%
DY 2.38 1.89 8.06 2.06 2.35 2.17 4.44 -34.08%
P/NAPS 0.82 1.05 1.03 1.02 0.95 1.06 1.08 -16.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 -
Price 2.22 2.70 3.16 2.47 2.46 2.43 2.16 -
P/RPS 1.58 4.10 1.12 1.26 2.03 4.66 1.29 14.51%
P/EPS 8.45 17.39 6.90 7.23 12.92 28.55 9.88 -9.92%
EY 11.84 5.75 14.50 13.83 7.74 3.50 10.12 11.06%
DY 2.25 1.85 6.33 2.02 2.03 2.06 4.63 -38.27%
P/NAPS 0.86 1.08 1.32 1.03 1.10 1.11 1.03 -11.35%

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