[SWKPLNT] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -50.26%
YoY- -72.24%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 509,284 445,824 735,560 582,132 395,524 277,608 283,744 10.23%
PBT 105,424 64,120 226,232 127,792 33,464 29,936 -6,596 -
Tax -28,336 -15,800 -51,564 -32,368 -9,536 -11,536 -584 90.86%
NP 77,088 48,320 174,668 95,424 23,928 18,400 -7,180 -
-
NP to SH 76,288 48,100 173,252 95,012 23,272 18,624 -6,944 -
-
Tax Rate 26.88% 24.64% 22.79% 25.33% 28.50% 38.54% - -
Total Cost 432,196 397,504 560,892 486,708 371,596 259,208 290,924 6.81%
-
Net Worth 767,338 722,692 700,370 608,289 558,344 550,644 547,945 5.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 55,806 55,806 55,806 55,806 558 559 559 115.23%
Div Payout % 73.15% 116.02% 32.21% 58.74% 2.40% 3.00% 0.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 767,338 722,692 700,370 608,289 558,344 550,644 547,945 5.76%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 15.14% 10.84% 23.75% 16.39% 6.05% 6.63% -2.53% -
ROE 9.94% 6.66% 24.74% 15.62% 4.17% 3.38% -1.27% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 182.52 159.78 263.61 208.63 141.68 99.32 101.50 10.26%
EPS 27.36 17.24 62.08 34.04 8.32 6.68 -2.48 -
DPS 20.00 20.00 20.00 20.00 0.20 0.20 0.20 115.29%
NAPS 2.75 2.59 2.51 2.18 2.00 1.97 1.96 5.80%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 181.89 159.22 262.70 207.90 141.26 99.15 101.34 10.22%
EPS 27.25 17.18 61.88 33.93 8.31 6.65 -2.48 -
DPS 19.93 19.93 19.93 19.93 0.20 0.20 0.20 115.16%
NAPS 2.7405 2.581 2.5013 2.1725 1.9941 1.9666 1.9569 5.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.19 2.17 2.64 2.30 1.42 1.55 1.79 -
P/RPS 1.20 1.36 1.00 1.10 1.00 1.56 1.76 -6.17%
P/EPS 8.01 12.59 4.25 6.75 17.03 23.26 -72.07 -
EY 12.48 7.94 23.52 14.80 5.87 4.30 -1.39 -
DY 9.13 9.22 7.58 8.70 0.14 0.13 0.11 108.71%
P/NAPS 0.80 0.84 1.05 1.06 0.71 0.79 0.91 -2.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 23/05/23 20/05/22 20/05/21 28/05/20 17/05/19 15/05/18 -
Price 2.18 2.14 2.70 2.43 1.59 1.58 1.65 -
P/RPS 1.19 1.34 1.02 1.16 1.12 1.59 1.63 -5.10%
P/EPS 7.97 12.41 4.35 7.14 19.07 23.71 -66.43 -
EY 12.54 8.06 23.00 14.01 5.24 4.22 -1.51 -
DY 9.17 9.35 7.41 8.23 0.13 0.13 0.12 105.86%
P/NAPS 0.79 0.83 1.08 1.11 0.80 0.80 0.84 -1.01%

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