[SWKPLNT] QoQ 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- 23.71%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 183,890 243,637 208,792 192,562 145,533 132,224 137,223 21.57%
PBT 56,558 43,787 52,003 40,653 31,948 21,873 27,160 63.14%
Tax -12,891 -11,113 -9,738 -11,159 -8,092 -5,553 -7,212 47.33%
NP 43,667 32,674 42,265 29,494 23,856 16,320 19,948 68.67%
-
NP to SH 43,313 32,532 42,156 29,385 23,753 16,264 19,521 70.19%
-
Tax Rate 22.79% 25.38% 18.73% 27.45% 25.33% 25.39% 26.55% -
Total Cost 140,223 210,963 166,527 163,068 121,677 115,904 117,275 12.66%
-
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 13,951 - - 13,951 - 13,951 0.00%
Div Payout % 32.21% 42.89% - - 58.74% - 71.47% -
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% 13.41% 20.24% 15.32% 16.39% 12.34% 14.54% -
ROE 6.18% 4.86% 6.32% 4.70% 3.90% 2.79% 3.35% -
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 87.32 74.83 69.01 52.16 47.39 49.18 21.56%
EPS 15.52 11.66 15.11 10.53 8.51 5.83 7.00 70.11%
DPS 5.00 5.00 0.00 0.00 5.00 0.00 5.00 0.00%
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 87.01 74.57 68.77 51.98 47.22 49.01 21.57%
EPS 15.47 11.62 15.06 10.49 8.48 5.81 6.97 70.23%
DPS 4.98 4.98 0.00 0.00 4.98 0.00 4.98 0.00%
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 2.84 3.25 3.09 4.41 4.75 3.88 2.22%
P/EPS 17.01 21.27 16.08 20.23 27.02 38.60 27.30 -27.07%
EY 5.88 4.70 6.22 4.94 3.70 2.59 3.66 37.21%
DY 1.89 2.02 0.00 0.00 2.17 0.00 2.62 -19.58%
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 3.62 3.30 3.56 4.66 4.56 4.29 -2.97%
P/EPS 17.39 27.10 16.35 23.36 28.55 37.06 30.16 -30.74%
EY 5.75 3.69 6.12 4.28 3.50 2.70 3.32 44.26%
DY 1.85 1.58 0.00 0.00 2.06 0.00 2.37 -15.23%
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