[SWKPLNT] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 24.91%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 238,806 111,456 710,912 552,829 391,015 183,890 790,524 -55.07%
PBT 38,434 16,030 134,211 123,100 98,626 56,558 168,391 -62.75%
Tax -9,604 -3,950 -36,872 -30,975 -24,690 -12,891 -40,102 -61.53%
NP 28,830 12,080 97,339 92,125 73,936 43,667 128,289 -63.13%
-
NP to SH 28,582 12,025 96,711 91,583 73,320 43,313 127,826 -63.26%
-
Tax Rate 24.99% 24.64% 27.47% 25.16% 25.03% 22.79% 23.81% -
Total Cost 209,976 99,376 613,573 460,704 317,079 140,223 662,235 -53.59%
-
Net Worth 725,483 722,692 711,531 733,854 717,112 700,370 669,676 5.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 13,951 13,951 41,854 41,854 13,951 13,951 55,806 -60.41%
Div Payout % 48.81% 116.02% 43.28% 45.70% 19.03% 32.21% 43.66% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 725,483 722,692 711,531 733,854 717,112 700,370 669,676 5.49%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.07% 10.84% 13.69% 16.66% 18.91% 23.75% 16.23% -
ROE 3.94% 1.66% 13.59% 12.48% 10.22% 6.18% 19.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 85.58 39.94 254.78 198.12 140.13 65.90 283.31 -55.07%
EPS 10.24 4.31 34.66 32.82 26.28 15.52 45.81 -63.26%
DPS 5.00 5.00 15.00 15.00 5.00 5.00 20.00 -60.41%
NAPS 2.60 2.59 2.55 2.63 2.57 2.51 2.40 5.49%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 85.29 39.81 253.90 197.44 139.65 65.68 282.33 -55.07%
EPS 10.21 4.29 34.54 32.71 26.19 15.47 45.65 -63.25%
DPS 4.98 4.98 14.95 14.95 4.98 4.98 19.93 -60.42%
NAPS 2.591 2.581 2.5412 2.6209 2.5611 2.5013 2.3917 5.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.03 2.17 2.11 1.94 2.10 2.64 2.48 -
P/RPS 2.37 5.43 0.83 0.98 1.50 4.01 0.88 93.92%
P/EPS 19.82 50.35 6.09 5.91 7.99 17.01 5.41 138.21%
EY 5.05 1.99 16.43 16.92 12.51 5.88 18.47 -57.97%
DY 2.46 2.30 7.11 7.73 2.38 1.89 8.06 -54.76%
P/NAPS 0.78 0.84 0.83 0.74 0.82 1.05 1.03 -16.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 21/02/23 29/11/22 23/08/22 20/05/22 23/02/22 -
Price 2.19 2.14 2.22 2.26 2.22 2.70 3.16 -
P/RPS 2.56 5.36 0.87 1.14 1.58 4.10 1.12 73.78%
P/EPS 21.38 49.66 6.41 6.89 8.45 17.39 6.90 112.97%
EY 4.68 2.01 15.61 14.52 11.84 5.75 14.50 -53.04%
DY 2.28 2.34 6.76 6.64 2.25 1.85 6.33 -49.47%
P/NAPS 0.84 0.83 0.87 0.86 0.86 1.08 1.32 -26.07%

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