[SWKPLNT] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 55.87%
YoY- 87.12%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 442,450 398,776 377,007 347,528 327,887 317,958 309,253 26.88%
PBT 71,898 52,288 29,291 28,409 17,236 22,100 24,895 102.40%
Tax -17,954 -13,184 -7,215 -7,715 -4,061 -4,797 -7,634 76.57%
NP 53,944 39,104 22,076 20,694 13,175 17,303 17,261 113.31%
-
NP to SH 53,406 39,048 22,080 20,918 13,420 17,601 17,571 109.40%
-
Tax Rate 24.97% 25.21% 24.63% 27.16% 23.56% 21.71% 30.66% -
Total Cost 388,506 359,672 354,931 326,834 314,712 300,655 291,992 20.90%
-
Net Worth 583,176 563,644 558,344 552,483 544,112 535,743 550,644 3.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 14,091 139 139 139 139 139 139 2055.91%
Div Payout % 26.39% 0.36% 0.63% 0.67% 1.04% 0.79% 0.80% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 583,176 563,644 558,344 552,483 544,112 535,743 550,644 3.89%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.19% 9.81% 5.86% 5.95% 4.02% 5.44% 5.58% -
ROE 9.16% 6.93% 3.95% 3.79% 2.47% 3.29% 3.19% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.57 142.91 135.04 124.55 117.51 113.95 110.64 27.03%
EPS 19.14 13.99 7.91 7.50 4.81 6.31 6.29 109.56%
DPS 5.05 0.05 0.05 0.05 0.05 0.05 0.05 2050.61%
NAPS 2.09 2.02 2.00 1.98 1.95 1.92 1.97 4.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.50 142.86 135.06 124.50 117.46 113.90 110.79 26.88%
EPS 19.13 13.99 7.91 7.49 4.81 6.31 6.29 109.48%
DPS 5.05 0.05 0.05 0.05 0.05 0.05 0.05 2050.61%
NAPS 2.0891 2.0192 2.0002 1.9792 1.9492 1.9192 1.9726 3.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.91 1.58 1.42 2.10 1.45 1.64 1.55 -
P/RPS 1.20 1.11 1.05 1.69 1.23 1.44 1.40 -9.74%
P/EPS 9.98 11.29 17.95 28.01 30.15 26.00 24.66 -45.19%
EY 10.02 8.86 5.57 3.57 3.32 3.85 4.06 82.32%
DY 2.64 0.03 0.04 0.02 0.03 0.03 0.03 1862.36%
P/NAPS 0.91 0.78 0.71 1.06 0.74 0.85 0.79 9.85%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 17/05/19 -
Price 2.11 1.71 1.59 1.75 1.65 1.49 1.58 -
P/RPS 1.33 1.20 1.18 1.41 1.40 1.31 1.43 -4.70%
P/EPS 11.02 12.22 20.10 23.34 34.31 23.62 25.13 -42.19%
EY 9.07 8.18 4.97 4.28 2.91 4.23 3.98 72.91%
DY 2.39 0.03 0.03 0.03 0.03 0.03 0.03 1736.76%
P/NAPS 1.01 0.85 0.80 0.88 0.85 0.78 0.80 16.76%

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