[SWKPLNT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.45%
YoY- 108.89%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 843,444 828,881 790,524 679,111 607,542 512,402 465,750 48.73%
PBT 194,416 193,001 168,391 146,477 121,634 106,636 83,054 76.57%
Tax -45,541 -44,901 -40,102 -34,542 -32,016 -27,115 -21,407 65.63%
NP 148,875 148,100 128,289 111,935 89,618 79,521 61,647 80.29%
-
NP to SH 148,008 147,386 127,826 111,558 88,923 78,930 60,995 80.86%
-
Tax Rate 23.42% 23.26% 23.81% 23.58% 26.32% 25.43% 25.77% -
Total Cost 694,569 680,781 662,235 567,176 517,924 432,881 404,103 43.63%
-
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 27,903 27,903 27,903 13,951 27,903 27,903 14,091 57.88%
Div Payout % 18.85% 18.93% 21.83% 12.51% 31.38% 35.35% 23.10% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.65% 17.87% 16.23% 16.48% 14.75% 15.52% 13.24% -
ROE 20.64% 21.04% 19.09% 16.73% 14.23% 12.98% 10.46% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 302.28 297.06 283.31 243.38 217.73 183.64 166.92 48.73%
EPS 53.04 52.82 45.81 39.98 31.87 28.29 21.86 80.85%
DPS 10.00 10.00 10.00 5.00 10.00 10.00 5.05 57.88%
NAPS 2.57 2.51 2.40 2.39 2.24 2.18 2.09 14.82%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 301.23 296.03 282.33 242.54 216.98 183.00 166.34 48.73%
EPS 52.86 52.64 45.65 39.84 31.76 28.19 21.78 80.89%
DPS 9.97 9.97 9.97 4.98 9.97 9.97 5.03 57.98%
NAPS 2.5611 2.5013 2.3917 2.3817 2.2323 2.1725 2.0828 14.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.10 2.64 2.48 2.43 2.13 2.30 2.25 -
P/RPS 0.69 0.89 0.88 1.00 0.98 1.25 1.35 -36.15%
P/EPS 3.96 5.00 5.41 6.08 6.68 8.13 10.29 -47.18%
EY 25.26 20.01 18.47 16.45 14.96 12.30 9.72 89.35%
DY 4.76 3.79 4.03 2.06 4.69 4.35 2.24 65.51%
P/NAPS 0.82 1.05 1.03 1.02 0.95 1.06 1.08 -16.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 -
Price 2.22 2.70 3.16 2.47 2.46 2.43 2.16 -
P/RPS 0.73 0.91 1.12 1.01 1.13 1.32 1.29 -31.65%
P/EPS 4.19 5.11 6.90 6.18 7.72 8.59 9.88 -43.64%
EY 23.89 19.56 14.50 16.19 12.95 11.64 10.12 77.57%
DY 4.50 3.70 3.16 2.02 4.07 4.12 2.34 54.82%
P/NAPS 0.86 1.08 1.32 1.03 1.10 1.11 1.03 -11.35%

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