[SWKPLNT] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -16.68%
YoY- 87.48%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 208,792 192,562 145,533 132,224 137,223 97,422 98,881 64.51%
PBT 52,003 40,653 31,948 21,873 27,160 25,655 8,366 237.69%
Tax -9,738 -11,159 -8,092 -5,553 -7,212 -6,258 -2,384 155.31%
NP 42,265 29,494 23,856 16,320 19,948 19,397 5,982 267.76%
-
NP to SH 42,156 29,385 23,753 16,264 19,521 19,392 5,818 273.99%
-
Tax Rate 18.73% 27.45% 25.33% 25.39% 26.55% 24.39% 28.50% -
Total Cost 166,527 163,068 121,677 115,904 117,275 78,025 92,899 47.51%
-
Net Worth 666,886 625,031 608,289 583,176 583,176 563,644 558,344 12.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 13,951 - 13,951 - 139 -
Div Payout % - - 58.74% - 71.47% - 2.40% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 666,886 625,031 608,289 583,176 583,176 563,644 558,344 12.56%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.24% 15.32% 16.39% 12.34% 14.54% 19.91% 6.05% -
ROE 6.32% 4.70% 3.90% 2.79% 3.35% 3.44% 1.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 74.83 69.01 52.16 47.39 49.18 34.91 35.42 64.57%
EPS 15.11 10.53 8.51 5.83 7.00 6.95 2.08 274.63%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 0.05 -
NAPS 2.39 2.24 2.18 2.09 2.09 2.02 2.00 12.59%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 74.57 68.77 51.98 47.22 49.01 34.79 35.31 64.53%
EPS 15.06 10.49 8.48 5.81 6.97 6.93 2.08 273.81%
DPS 0.00 0.00 4.98 0.00 4.98 0.00 0.05 -
NAPS 2.3817 2.2323 2.1725 2.0828 2.0828 2.013 1.9941 12.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.43 2.13 2.30 2.25 1.91 1.58 1.42 -
P/RPS 3.25 3.09 4.41 4.75 3.88 4.53 4.01 -13.06%
P/EPS 16.08 20.23 27.02 38.60 27.30 22.73 68.14 -61.77%
EY 6.22 4.94 3.70 2.59 3.66 4.40 1.47 161.37%
DY 0.00 0.00 2.17 0.00 2.62 0.00 0.04 -
P/NAPS 1.02 0.95 1.06 1.08 0.91 0.78 0.71 27.29%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 20/05/21 19/02/21 20/11/20 18/08/20 28/05/20 -
Price 2.47 2.46 2.43 2.16 2.11 1.71 1.59 -
P/RPS 3.30 3.56 4.66 4.56 4.29 4.90 4.49 -18.54%
P/EPS 16.35 23.36 28.55 37.06 30.16 24.61 76.29 -64.15%
EY 6.12 4.28 3.50 2.70 3.32 4.06 1.31 179.19%
DY 0.00 0.00 2.06 0.00 2.37 0.00 0.03 -
P/NAPS 1.03 1.10 1.11 1.03 1.01 0.85 0.80 18.33%

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