[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -87.57%
YoY- -72.24%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 570,676 411,452 238,806 111,456 710,912 552,829 391,015 28.57%
PBT 87,443 74,933 38,434 16,030 134,211 123,100 98,626 -7.68%
Tax -22,588 -18,859 -9,604 -3,950 -36,872 -30,975 -24,690 -5.74%
NP 64,855 56,074 28,830 12,080 97,339 92,125 73,936 -8.34%
-
NP to SH 64,443 55,705 28,582 12,025 96,711 91,583 73,320 -8.22%
-
Tax Rate 25.83% 25.17% 24.99% 24.64% 27.47% 25.16% 25.03% -
Total Cost 505,821 355,378 209,976 99,376 613,573 460,704 317,079 36.41%
-
Net Worth 747,805 753,386 725,483 722,692 711,531 733,854 717,112 2.82%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 27,903 27,903 13,951 13,951 41,854 41,854 13,951 58.54%
Div Payout % 43.30% 50.09% 48.81% 116.02% 43.28% 45.70% 19.03% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 747,805 753,386 725,483 722,692 711,531 733,854 717,112 2.82%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.36% 13.63% 12.07% 10.84% 13.69% 16.66% 18.91% -
ROE 8.62% 7.39% 3.94% 1.66% 13.59% 12.48% 10.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 204.52 147.46 85.58 39.94 254.78 198.12 140.13 28.57%
EPS 23.10 19.96 10.24 4.31 34.66 32.82 26.28 -8.21%
DPS 10.00 10.00 5.00 5.00 15.00 15.00 5.00 58.53%
NAPS 2.68 2.70 2.60 2.59 2.55 2.63 2.57 2.82%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 203.81 146.95 85.29 39.81 253.90 197.44 139.65 28.57%
EPS 23.02 19.89 10.21 4.29 34.54 32.71 26.19 -8.21%
DPS 9.97 9.97 4.98 4.98 14.95 14.95 4.98 58.64%
NAPS 2.6707 2.6907 2.591 2.581 2.5412 2.6209 2.5611 2.82%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.10 2.09 2.03 2.17 2.11 1.94 2.10 -
P/RPS 1.03 1.42 2.37 5.43 0.83 0.98 1.50 -22.11%
P/EPS 9.09 10.47 19.82 50.35 6.09 5.91 7.99 8.95%
EY 11.00 9.55 5.05 1.99 16.43 16.92 12.51 -8.19%
DY 4.76 4.78 2.46 2.30 7.11 7.73 2.38 58.53%
P/NAPS 0.78 0.77 0.78 0.84 0.83 0.74 0.82 -3.27%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 22/08/23 23/05/23 21/02/23 29/11/22 23/08/22 -
Price 2.12 2.14 2.19 2.14 2.22 2.26 2.22 -
P/RPS 1.04 1.45 2.56 5.36 0.87 1.14 1.58 -24.27%
P/EPS 9.18 10.72 21.38 49.66 6.41 6.89 8.45 5.66%
EY 10.89 9.33 4.68 2.01 15.61 14.52 11.84 -5.40%
DY 4.72 4.67 2.28 2.34 6.76 6.64 2.25 63.65%
P/NAPS 0.79 0.79 0.84 0.83 0.87 0.86 0.86 -5.48%

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