[SWKPLNT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 79.33%
YoY- 113.04%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 407,851 411,452 552,829 546,887 333,526 238,604 221,504 10.69%
PBT 102,576 74,933 123,100 124,604 61,181 17,692 16,218 35.95%
Tax -26,154 -18,859 -30,975 -28,989 -15,854 -5,615 -6,450 26.25%
NP 76,422 56,074 92,125 95,615 45,327 12,077 9,768 40.85%
-
NP to SH 75,838 55,705 91,583 95,294 44,731 12,243 10,002 40.11%
-
Tax Rate 25.50% 25.17% 25.16% 23.26% 25.91% 31.74% 39.77% -
Total Cost 331,429 355,378 460,704 451,272 288,199 226,527 211,736 7.74%
-
Net Worth 806,402 753,386 733,854 666,886 583,176 544,112 545,149 6.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 55,806 27,903 41,854 13,951 27,903 139 139 171.36%
Div Payout % 73.59% 50.09% 45.70% 14.64% 62.38% 1.14% 1.40% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 806,402 753,386 733,854 666,886 583,176 544,112 545,149 6.73%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 18.74% 13.63% 16.66% 17.48% 13.59% 5.06% 4.41% -
ROE 9.40% 7.39% 12.48% 14.29% 7.67% 2.25% 1.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 146.17 147.46 198.12 195.99 119.53 85.51 79.23 10.73%
EPS 27.18 19.96 32.82 34.15 16.02 4.39 3.58 40.15%
DPS 20.00 10.00 15.00 5.00 10.00 0.05 0.05 171.19%
NAPS 2.89 2.70 2.63 2.39 2.09 1.95 1.95 6.77%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 145.66 146.95 197.44 195.32 119.12 85.22 79.11 10.69%
EPS 27.09 19.89 32.71 34.03 15.98 4.37 3.57 40.13%
DPS 19.93 9.97 14.95 4.98 9.97 0.05 0.05 171.03%
NAPS 2.88 2.6907 2.6209 2.3817 2.0828 1.9433 1.947 6.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.17 2.09 1.94 2.43 1.91 1.45 1.80 -
P/RPS 1.48 1.42 0.98 1.24 1.60 1.70 2.27 -6.87%
P/EPS 7.98 10.47 5.91 7.12 11.91 33.05 50.31 -26.40%
EY 12.52 9.55 16.92 14.05 8.39 3.03 1.99 35.83%
DY 9.22 4.78 7.73 2.06 5.24 0.03 0.03 159.55%
P/NAPS 0.75 0.77 0.74 1.02 0.91 0.74 0.92 -3.34%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 27/11/23 29/11/22 19/11/21 20/11/20 19/11/19 22/11/18 -
Price 2.32 2.14 2.26 2.47 2.11 1.65 1.65 -
P/RPS 1.59 1.45 1.14 1.26 1.77 1.93 2.08 -4.37%
P/EPS 8.54 10.72 6.89 7.23 13.16 37.61 46.12 -24.48%
EY 11.72 9.33 14.52 13.83 7.60 2.66 2.17 32.42%
DY 8.62 4.67 6.64 2.02 4.74 0.03 0.03 156.65%
P/NAPS 0.80 0.79 0.86 1.03 1.01 0.85 0.85 -1.00%

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