[SWKPLNT] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -15.36%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 517,564 477,612 782,030 676,190 392,606 290,110 275,768 11.05%
PBT 121,626 76,868 197,252 145,202 68,042 20,284 7,608 58.65%
Tax -31,244 -19,208 -49,380 -38,502 -17,284 -6,346 -6,544 29.73%
NP 90,382 57,660 147,872 106,700 50,758 13,938 1,064 109.52%
-
NP to SH 89,538 57,164 146,640 106,276 50,420 14,160 1,316 101.92%
-
Tax Rate 25.69% 24.99% 25.03% 26.52% 25.40% 31.29% 86.01% -
Total Cost 427,182 419,952 634,158 569,490 341,848 276,172 274,704 7.62%
-
Net Worth 778,499 725,483 717,112 625,031 563,644 535,743 536,762 6.38%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 27,903 27,903 27,903 27,903 279 279 279 115.29%
Div Payout % 31.16% 48.81% 19.03% 26.26% 0.55% 1.97% 21.24% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 778,499 725,483 717,112 625,031 563,644 535,743 536,762 6.38%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 17.46% 12.07% 18.91% 15.78% 12.93% 4.80% 0.39% -
ROE 11.50% 7.88% 20.45% 17.00% 8.95% 2.64% 0.25% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 185.49 171.17 280.27 242.33 140.70 103.97 98.64 11.08%
EPS 32.08 20.48 52.56 38.08 18.06 5.08 0.46 102.75%
DPS 10.00 10.00 10.00 10.00 0.10 0.10 0.10 115.29%
NAPS 2.79 2.60 2.57 2.24 2.02 1.92 1.92 6.42%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 184.84 170.58 279.30 241.50 140.22 103.61 98.49 11.05%
EPS 31.98 20.42 52.37 37.96 18.01 5.06 0.47 101.92%
DPS 9.97 9.97 9.97 9.97 0.10 0.10 0.10 115.18%
NAPS 2.7804 2.591 2.5611 2.2323 2.013 1.9134 1.917 6.38%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.12 2.03 2.10 2.13 1.58 1.64 1.63 -
P/RPS 1.14 1.19 0.75 0.88 1.12 1.58 1.65 -5.97%
P/EPS 6.61 9.91 4.00 5.59 8.74 32.32 346.27 -48.27%
EY 15.14 10.09 25.03 17.88 11.44 3.09 0.29 93.20%
DY 4.72 4.93 4.76 4.69 0.06 0.06 0.06 106.86%
P/NAPS 0.76 0.78 0.82 0.95 0.78 0.85 0.85 -1.84%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 22/08/23 23/08/22 27/08/21 18/08/20 15/08/19 16/08/18 -
Price 2.17 2.19 2.22 2.46 1.71 1.49 1.58 -
P/RPS 1.17 1.28 0.79 1.02 1.22 1.43 1.60 -5.07%
P/EPS 6.76 10.69 4.22 6.46 9.46 29.36 335.65 -47.80%
EY 14.79 9.35 23.67 15.48 10.57 3.41 0.30 91.37%
DY 4.61 4.57 4.50 4.07 0.06 0.07 0.06 106.04%
P/NAPS 0.78 0.84 0.86 1.10 0.85 0.78 0.82 -0.82%

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