[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -66.12%
YoY- 82.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 710,912 552,829 391,015 183,890 790,524 546,887 338,095 63.90%
PBT 134,211 123,100 98,626 56,558 168,391 124,604 72,601 50.45%
Tax -36,872 -30,975 -24,690 -12,891 -40,102 -28,989 -19,251 54.04%
NP 97,339 92,125 73,936 43,667 128,289 95,615 53,350 49.15%
-
NP to SH 96,711 91,583 73,320 43,313 127,826 95,294 53,138 48.90%
-
Tax Rate 27.47% 25.16% 25.03% 22.79% 23.81% 23.26% 26.52% -
Total Cost 613,573 460,704 317,079 140,223 662,235 451,272 284,745 66.59%
-
Net Worth 711,531 733,854 717,112 700,370 669,676 666,886 625,031 8.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 41,854 41,854 13,951 13,951 55,806 13,951 13,951 107.59%
Div Payout % 43.28% 45.70% 19.03% 32.21% 43.66% 14.64% 26.26% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 711,531 733,854 717,112 700,370 669,676 666,886 625,031 8.99%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.69% 16.66% 18.91% 23.75% 16.23% 17.48% 15.78% -
ROE 13.59% 12.48% 10.22% 6.18% 19.09% 14.29% 8.50% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 254.78 198.12 140.13 65.90 283.31 195.99 121.17 63.90%
EPS 34.66 32.82 26.28 15.52 45.81 34.15 19.04 48.92%
DPS 15.00 15.00 5.00 5.00 20.00 5.00 5.00 107.59%
NAPS 2.55 2.63 2.57 2.51 2.40 2.39 2.24 8.99%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 253.90 197.44 139.65 65.68 282.33 195.32 120.75 63.90%
EPS 34.54 32.71 26.19 15.47 45.65 34.03 18.98 48.89%
DPS 14.95 14.95 4.98 4.98 19.93 4.98 4.98 107.68%
NAPS 2.5412 2.6209 2.5611 2.5013 2.3917 2.3817 2.2323 8.99%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.11 1.94 2.10 2.64 2.48 2.43 2.13 -
P/RPS 0.83 0.98 1.50 4.01 0.88 1.24 1.76 -39.33%
P/EPS 6.09 5.91 7.99 17.01 5.41 7.12 11.18 -33.22%
EY 16.43 16.92 12.51 5.88 18.47 14.05 8.94 49.87%
DY 7.11 7.73 2.38 1.89 8.06 2.06 2.35 108.76%
P/NAPS 0.83 0.74 0.82 1.05 1.03 1.02 0.95 -8.58%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 -
Price 2.22 2.26 2.22 2.70 3.16 2.47 2.46 -
P/RPS 0.87 1.14 1.58 4.10 1.12 1.26 2.03 -43.06%
P/EPS 6.41 6.89 8.45 17.39 6.90 7.23 12.92 -37.24%
EY 15.61 14.52 11.84 5.75 14.50 13.83 7.74 59.42%
DY 6.76 6.64 2.25 1.85 6.33 2.02 2.03 122.50%
P/NAPS 0.87 0.86 0.86 1.08 1.32 1.03 1.10 -14.44%

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