[SWKPLNT] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -71.92%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 172,646 127,350 111,456 158,083 161,814 207,125 183,890 -4.11%
PBT 36,499 22,404 16,030 11,111 24,474 42,068 56,558 -25.30%
Tax -9,255 -5,654 -3,950 -5,897 -6,285 -11,799 -12,891 -19.80%
NP 27,244 16,750 12,080 5,214 18,189 30,269 43,667 -26.96%
-
NP to SH 27,123 16,557 12,025 5,128 18,263 30,007 43,313 -26.78%
-
Tax Rate 25.36% 25.24% 24.64% 53.07% 25.68% 28.05% 22.79% -
Total Cost 145,402 110,600 99,376 152,869 143,625 176,856 140,223 2.44%
-
Net Worth 753,386 725,483 722,692 711,531 733,854 717,112 700,370 4.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 13,951 - 13,951 - 27,903 - 13,951 0.00%
Div Payout % 51.44% - 116.02% - 152.79% - 32.21% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 753,386 725,483 722,692 711,531 733,854 717,112 700,370 4.98%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.78% 13.15% 10.84% 3.30% 11.24% 14.61% 23.75% -
ROE 3.60% 2.28% 1.66% 0.72% 2.49% 4.18% 6.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.87 45.64 39.94 56.65 57.99 74.23 65.90 -4.11%
EPS 9.72 5.93 4.31 1.84 6.55 10.75 15.52 -26.77%
DPS 5.00 0.00 5.00 0.00 10.00 0.00 5.00 0.00%
NAPS 2.70 2.60 2.59 2.55 2.63 2.57 2.51 4.98%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.66 45.48 39.81 56.46 57.79 73.97 65.68 -4.11%
EPS 9.69 5.91 4.29 1.83 6.52 10.72 15.47 -26.77%
DPS 4.98 0.00 4.98 0.00 9.97 0.00 4.98 0.00%
NAPS 2.6907 2.591 2.581 2.5412 2.6209 2.5611 2.5013 4.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.09 2.03 2.17 2.11 1.94 2.10 2.64 -
P/RPS 3.38 4.45 5.43 3.72 3.35 2.83 4.01 -10.75%
P/EPS 21.50 34.21 50.35 114.81 29.64 19.53 17.01 16.88%
EY 4.65 2.92 1.99 0.87 3.37 5.12 5.88 -14.47%
DY 2.39 0.00 2.30 0.00 5.15 0.00 1.89 16.92%
P/NAPS 0.77 0.78 0.84 0.83 0.74 0.82 1.05 -18.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 22/08/23 23/05/23 21/02/23 29/11/22 23/08/22 20/05/22 -
Price 2.14 2.19 2.14 2.22 2.26 2.22 2.70 -
P/RPS 3.46 4.80 5.36 3.92 3.90 2.99 4.10 -10.68%
P/EPS 22.02 36.91 49.66 120.80 34.53 20.64 17.39 17.02%
EY 4.54 2.71 2.01 0.83 2.90 4.84 5.75 -14.56%
DY 2.34 0.00 2.34 0.00 4.42 0.00 1.85 16.94%
P/NAPS 0.79 0.84 0.83 0.87 0.86 0.86 1.08 -18.80%

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