[SWKPLNT] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -16.17%
YoY- 209.04%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 790,524 465,750 347,528 310,787 399,177 383,967 334,232 15.41%
PBT 168,391 83,054 28,409 15,762 -1,546 25,729 22,475 39.84%
Tax -40,102 -21,407 -7,715 -4,896 -8,964 -6,398 -1,941 65.57%
NP 128,289 61,647 20,694 10,866 -10,510 19,331 20,534 35.67%
-
NP to SH 127,826 60,995 20,918 11,179 -10,252 22,212 21,298 34.77%
-
Tax Rate 23.81% 25.77% 27.16% 31.06% - 24.87% 8.64% -
Total Cost 662,235 404,103 326,834 299,921 409,687 364,636 313,698 13.24%
-
Net Worth 669,676 583,176 552,483 545,149 629,019 640,201 629,019 1.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 55,806 27,903 139 139 - - 12,580 28.15%
Div Payout % 43.66% 45.75% 0.67% 1.25% - - 59.07% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 669,676 583,176 552,483 545,149 629,019 640,201 629,019 1.04%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.23% 13.24% 5.95% 3.50% -2.63% 5.03% 6.14% -
ROE 19.09% 10.46% 3.79% 2.05% -1.63% 3.47% 3.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 283.31 166.92 124.55 111.17 142.79 137.34 119.55 15.45%
EPS 45.81 21.86 7.50 4.00 -3.66 7.94 7.62 34.80%
DPS 20.00 10.00 0.05 0.05 0.00 0.00 4.50 28.19%
NAPS 2.40 2.09 1.98 1.95 2.25 2.29 2.25 1.08%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 282.33 166.34 124.12 111.00 142.56 137.13 119.37 15.41%
EPS 45.65 21.78 7.47 3.99 -3.66 7.93 7.61 34.75%
DPS 19.93 9.97 0.05 0.05 0.00 0.00 4.49 28.16%
NAPS 2.3917 2.0828 1.9732 1.947 2.2465 2.2864 2.2465 1.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.48 2.25 2.10 1.70 1.80 1.85 2.12 -
P/RPS 0.88 1.35 1.69 1.53 1.26 1.35 1.77 -10.98%
P/EPS 5.41 10.29 28.01 42.51 -49.08 23.28 27.83 -23.87%
EY 18.47 9.72 3.57 2.35 -2.04 4.29 3.59 31.35%
DY 8.06 4.44 0.02 0.03 0.00 0.00 2.12 24.90%
P/NAPS 1.03 1.08 1.06 0.87 0.80 0.81 0.94 1.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 19/02/21 18/02/20 21/02/19 23/02/18 24/02/17 18/02/16 -
Price 3.16 2.16 1.75 1.51 1.79 1.78 1.88 -
P/RPS 1.12 1.29 1.41 1.36 1.25 1.30 1.57 -5.46%
P/EPS 6.90 9.88 23.34 37.76 -48.81 22.40 24.68 -19.12%
EY 14.50 10.12 4.28 2.65 -2.05 4.46 4.05 23.66%
DY 6.33 4.63 0.03 0.03 0.00 0.00 2.39 17.60%
P/NAPS 1.32 1.03 0.88 0.77 0.80 0.78 0.84 7.81%

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