[SWKPLNT] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 68.02%
YoY- 637.04%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 137,223 97,422 98,881 108,924 93,549 75,653 69,402 57.33%
PBT 27,160 25,655 8,366 10,717 7,550 2,658 7,484 135.60%
Tax -7,212 -6,258 -2,384 -2,100 -2,442 -289 -2,884 83.92%
NP 19,948 19,397 5,982 8,617 5,108 2,369 4,600 165.21%
-
NP to SH 19,521 19,392 5,818 8,675 5,163 2,424 4,656 159.33%
-
Tax Rate 26.55% 24.39% 28.50% 19.60% 32.34% 10.87% 38.54% -
Total Cost 117,275 78,025 92,899 100,307 88,441 73,284 64,802 48.34%
-
Net Worth 583,176 563,644 558,344 552,483 544,112 535,743 550,644 3.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 13,951 - 139 - - - 139 2041.64%
Div Payout % 71.47% - 2.40% - - - 3.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 583,176 563,644 558,344 552,483 544,112 535,743 550,644 3.89%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.54% 19.91% 6.05% 7.91% 5.46% 3.13% 6.63% -
ROE 3.35% 3.44% 1.04% 1.57% 0.95% 0.45% 0.85% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.18 34.91 35.42 39.04 33.53 27.11 24.83 57.51%
EPS 7.00 6.95 2.08 3.11 1.85 0.87 1.67 159.29%
DPS 5.00 0.00 0.05 0.00 0.00 0.00 0.05 2036.43%
NAPS 2.09 2.02 2.00 1.98 1.95 1.92 1.97 4.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.01 34.79 35.31 38.90 33.41 27.02 24.79 57.32%
EPS 6.97 6.93 2.08 3.10 1.84 0.87 1.66 159.58%
DPS 4.98 0.00 0.05 0.00 0.00 0.00 0.05 2030.75%
NAPS 2.0828 2.013 1.9941 1.9732 1.9433 1.9134 1.9666 3.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.91 1.58 1.42 2.10 1.45 1.64 1.55 -
P/RPS 3.88 4.53 4.01 5.38 4.32 6.05 6.24 -27.08%
P/EPS 27.30 22.73 68.14 67.55 78.36 188.78 93.05 -55.74%
EY 3.66 4.40 1.47 1.48 1.28 0.53 1.07 126.51%
DY 2.62 0.00 0.04 0.00 0.00 0.00 0.03 1852.46%
P/NAPS 0.91 0.78 0.71 1.06 0.74 0.85 0.79 9.85%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 -
Price 2.11 1.71 1.59 1.75 1.65 1.49 1.58 -
P/RPS 4.29 4.90 4.49 4.48 4.92 5.50 6.36 -23.03%
P/EPS 30.16 24.61 76.29 56.29 89.17 171.52 94.85 -53.31%
EY 3.32 4.06 1.31 1.78 1.12 0.58 1.05 114.97%
DY 2.37 0.00 0.03 0.00 0.00 0.00 0.03 1726.53%
P/NAPS 1.01 0.85 0.80 0.88 0.85 0.78 0.80 16.76%

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