[SWKPLNT] YoY Cumulative 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- 69.28%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 258,782 238,806 391,015 338,095 196,303 145,055 137,884 11.05%
PBT 60,813 38,434 98,626 72,601 34,021 10,142 3,804 58.65%
Tax -15,622 -9,604 -24,690 -19,251 -8,642 -3,173 -3,272 29.73%
NP 45,191 28,830 73,936 53,350 25,379 6,969 532 109.52%
-
NP to SH 44,769 28,582 73,320 53,138 25,210 7,080 658 101.92%
-
Tax Rate 25.69% 24.99% 25.03% 26.52% 25.40% 31.29% 86.01% -
Total Cost 213,591 209,976 317,079 284,745 170,924 138,086 137,352 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 13,951 13,951 13,951 13,951 139 139 139 115.42%
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 5.75% 3.94% 10.22% 8.50% 4.47% 1.32% 0.12% -
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 92.74 85.58 140.13 121.17 70.35 51.98 49.32 11.08%
EPS 16.04 10.24 26.28 19.04 9.03 2.54 0.23 102.75%
DPS 5.00 5.00 5.00 5.00 0.05 0.05 0.05 115.29%
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 92.42 85.29 139.65 120.75 70.11 51.81 49.24 11.05%
EPS 15.99 10.21 26.19 18.98 9.00 2.53 0.24 101.21%
DPS 4.98 4.98 4.98 4.98 0.05 0.05 0.05 115.14%
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 2.29 2.37 1.50 1.76 2.25 3.15 3.30 -5.90%
P/EPS 13.21 19.82 7.99 11.18 17.49 64.63 692.54 -48.27%
EY 7.57 5.05 12.51 8.94 5.72 1.55 0.14 94.34%
DY 2.36 2.46 2.38 2.35 0.03 0.03 0.03 106.86%
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 2.34 2.56 1.58 2.03 2.43 2.87 3.20 -5.07%
P/EPS 13.52 21.38 8.45 12.92 18.93 58.72 671.29 -47.80%
EY 7.39 4.68 11.84 7.74 5.28 1.70 0.15 91.35%
DY 2.30 2.28 2.25 2.03 0.03 0.03 0.03 105.97%
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