[SWKPLNT] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 4.89%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 567,075 590,652 586,541 570,676 569,535 558,703 638,478 -7.58%
PBT 115,086 109,822 97,769 87,443 86,044 74,019 93,683 14.65%
Tax -29,883 -28,606 -25,722 -22,588 -24,756 -21,786 -27,931 4.59%
NP 85,203 81,216 72,047 64,855 61,288 52,233 65,752 18.80%
-
NP to SH 84,576 80,630 71,490 64,443 60,833 51,973 65,423 18.61%
-
Tax Rate 25.97% 26.05% 26.31% 25.83% 28.77% 29.43% 29.81% -
Total Cost 481,872 509,436 514,494 505,821 508,247 506,470 572,726 -10.84%
-
Net Worth 806,402 778,499 767,338 747,805 753,386 725,483 722,692 7.55%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 55,806 27,903 27,903 27,903 27,903 41,854 41,854 21.07%
Div Payout % 65.98% 34.61% 39.03% 43.30% 45.87% 80.53% 63.98% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 806,402 778,499 767,338 747,805 753,386 725,483 722,692 7.55%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 15.02% 13.75% 12.28% 11.36% 10.76% 9.35% 10.30% -
ROE 10.49% 10.36% 9.32% 8.62% 8.07% 7.16% 9.05% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 203.23 211.68 210.21 204.52 204.11 200.23 228.82 -7.58%
EPS 30.31 28.90 25.62 23.10 21.80 18.63 23.45 18.60%
DPS 20.00 10.00 10.00 10.00 10.00 15.00 15.00 21.07%
NAPS 2.89 2.79 2.75 2.68 2.70 2.60 2.59 7.55%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 202.53 210.95 209.48 203.81 203.41 199.54 228.03 -7.58%
EPS 30.21 28.80 25.53 23.02 21.73 18.56 23.37 18.61%
DPS 19.93 9.97 9.97 9.97 9.97 14.95 14.95 21.06%
NAPS 2.88 2.7804 2.7405 2.6707 2.6907 2.591 2.581 7.55%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.17 2.12 2.19 2.10 2.09 2.03 2.17 -
P/RPS 1.07 1.00 1.04 1.03 1.02 1.01 0.95 8.22%
P/EPS 7.16 7.34 8.55 9.09 9.59 10.90 9.26 -15.71%
EY 13.97 13.63 11.70 11.00 10.43 9.18 10.80 18.66%
DY 9.22 4.72 4.57 4.76 4.78 7.39 6.91 21.13%
P/NAPS 0.75 0.76 0.80 0.78 0.77 0.78 0.84 -7.25%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 21/05/24 26/02/24 27/11/23 22/08/23 23/05/23 -
Price 2.32 2.17 2.18 2.12 2.14 2.19 2.14 -
P/RPS 1.14 1.03 1.04 1.04 1.05 1.09 0.94 13.68%
P/EPS 7.65 7.51 8.51 9.18 9.82 11.76 9.13 -11.09%
EY 13.06 13.32 11.75 10.89 10.19 8.51 10.96 12.36%
DY 8.62 4.61 4.59 4.72 4.67 6.85 7.01 14.73%
P/NAPS 0.80 0.78 0.79 0.79 0.79 0.84 0.83 -2.41%

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