[SWKPLNT] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 46.05%
YoY- 308.27%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 243,637 208,792 192,562 145,533 132,224 137,223 97,422 83.93%
PBT 43,787 52,003 40,653 31,948 21,873 27,160 25,655 42.67%
Tax -11,113 -9,738 -11,159 -8,092 -5,553 -7,212 -6,258 46.49%
NP 32,674 42,265 29,494 23,856 16,320 19,948 19,397 41.43%
-
NP to SH 32,532 42,156 29,385 23,753 16,264 19,521 19,392 41.05%
-
Tax Rate 25.38% 18.73% 27.45% 25.33% 25.39% 26.55% 24.39% -
Total Cost 210,963 166,527 163,068 121,677 115,904 117,275 78,025 93.72%
-
Net Worth 669,676 666,886 625,031 608,289 583,176 583,176 563,644 12.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,951 - - 13,951 - 13,951 - -
Div Payout % 42.89% - - 58.74% - 71.47% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 669,676 666,886 625,031 608,289 583,176 583,176 563,644 12.14%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.41% 20.24% 15.32% 16.39% 12.34% 14.54% 19.91% -
ROE 4.86% 6.32% 4.70% 3.90% 2.79% 3.35% 3.44% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 87.32 74.83 69.01 52.16 47.39 49.18 34.91 83.95%
EPS 11.66 15.11 10.53 8.51 5.83 7.00 6.95 41.05%
DPS 5.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.40 2.39 2.24 2.18 2.09 2.09 2.02 12.14%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 87.01 74.57 68.77 51.98 47.22 49.01 34.79 83.94%
EPS 11.62 15.06 10.49 8.48 5.81 6.97 6.93 41.00%
DPS 4.98 0.00 0.00 4.98 0.00 4.98 0.00 -
NAPS 2.3917 2.3817 2.2323 2.1725 2.0828 2.0828 2.013 12.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.48 2.43 2.13 2.30 2.25 1.91 1.58 -
P/RPS 2.84 3.25 3.09 4.41 4.75 3.88 4.53 -26.68%
P/EPS 21.27 16.08 20.23 27.02 38.60 27.30 22.73 -4.31%
EY 4.70 6.22 4.94 3.70 2.59 3.66 4.40 4.48%
DY 2.02 0.00 0.00 2.17 0.00 2.62 0.00 -
P/NAPS 1.03 1.02 0.95 1.06 1.08 0.91 0.78 20.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 20/11/20 18/08/20 -
Price 3.16 2.47 2.46 2.43 2.16 2.11 1.71 -
P/RPS 3.62 3.30 3.56 4.66 4.56 4.29 4.90 -18.23%
P/EPS 27.10 16.35 23.36 28.55 37.06 30.16 24.61 6.61%
EY 3.69 6.12 4.28 3.50 2.70 3.32 4.06 -6.15%
DY 1.58 0.00 0.00 2.06 0.00 2.37 0.00 -
P/NAPS 1.32 1.03 1.10 1.11 1.03 1.01 0.85 33.99%

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