[SWKPLNT] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 5.56%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 465,750 442,450 398,776 377,007 347,528 327,887 317,958 28.83%
PBT 83,054 71,898 52,288 29,291 28,409 17,236 22,100 140.75%
Tax -21,407 -17,954 -13,184 -7,215 -7,715 -4,061 -4,797 169.82%
NP 61,647 53,944 39,104 22,076 20,694 13,175 17,303 132.37%
-
NP to SH 60,995 53,406 39,048 22,080 20,918 13,420 17,601 128.14%
-
Tax Rate 25.77% 24.97% 25.21% 24.63% 27.16% 23.56% 21.71% -
Total Cost 404,103 388,506 359,672 354,931 326,834 314,712 300,655 21.68%
-
Net Worth 583,176 583,176 563,644 558,344 552,483 544,112 535,743 5.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 14,091 14,091 139 139 139 139 139 2043.90%
Div Payout % 23.10% 26.39% 0.36% 0.63% 0.67% 1.04% 0.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 583,176 583,176 563,644 558,344 552,483 544,112 535,743 5.79%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.24% 12.19% 9.81% 5.86% 5.95% 4.02% 5.44% -
ROE 10.46% 9.16% 6.93% 3.95% 3.79% 2.47% 3.29% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.92 158.57 142.91 135.04 124.55 117.51 113.95 28.83%
EPS 21.86 19.14 13.99 7.91 7.50 4.81 6.31 128.09%
DPS 5.05 5.05 0.05 0.05 0.05 0.05 0.05 2038.65%
NAPS 2.09 2.09 2.02 2.00 1.98 1.95 1.92 5.79%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.34 158.02 142.42 134.65 124.12 117.10 113.56 28.82%
EPS 21.78 19.07 13.95 7.89 7.47 4.79 6.29 128.01%
DPS 5.03 5.03 0.05 0.05 0.05 0.05 0.05 2033.02%
NAPS 2.0828 2.0828 2.013 1.9941 1.9732 1.9433 1.9134 5.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.25 1.91 1.58 1.42 2.10 1.45 1.64 -
P/RPS 1.35 1.20 1.11 1.05 1.69 1.23 1.44 -4.19%
P/EPS 10.29 9.98 11.29 17.95 28.01 30.15 26.00 -45.94%
EY 9.72 10.02 8.86 5.57 3.57 3.32 3.85 84.89%
DY 2.24 2.64 0.03 0.04 0.02 0.03 0.03 1650.14%
P/NAPS 1.08 0.91 0.78 0.71 1.06 0.74 0.85 17.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 20/11/20 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 -
Price 2.16 2.11 1.71 1.59 1.75 1.65 1.49 -
P/RPS 1.29 1.33 1.20 1.18 1.41 1.40 1.31 -1.01%
P/EPS 9.88 11.02 12.22 20.10 23.34 34.31 23.62 -43.92%
EY 10.12 9.07 8.18 4.97 4.28 2.91 4.23 78.40%
DY 2.34 2.39 0.03 0.03 0.03 0.03 0.03 1701.61%
P/NAPS 1.03 1.01 0.85 0.80 0.88 0.85 0.78 20.26%

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