[SWKPLNT] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -58.35%
YoY- 368.2%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 183,890 145,533 98,881 69,402 70,936 109,631 62,068 19.83%
PBT 56,558 31,948 8,366 7,484 -1,649 13,281 -1,515 -
Tax -12,891 -8,092 -2,384 -2,884 -146 -3,323 702 -
NP 43,667 23,856 5,982 4,600 -1,795 9,958 -813 -
-
NP to SH 43,313 23,753 5,818 4,656 -1,736 9,990 -756 -
-
Tax Rate 22.79% 25.33% 28.50% 38.54% - 25.02% - -
Total Cost 140,223 121,677 92,899 64,802 72,731 99,673 62,881 14.29%
-
Net Worth 700,370 608,289 558,344 550,644 547,945 559,128 615,040 2.18%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 13,951 13,951 139 139 139 - - -
Div Payout % 32.21% 58.74% 2.40% 3.00% 0.00% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 700,370 608,289 558,344 550,644 547,945 559,128 615,040 2.18%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 23.75% 16.39% 6.05% 6.63% -2.53% 9.08% -1.31% -
ROE 6.18% 3.90% 1.04% 0.85% -0.32% 1.79% -0.12% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 65.90 52.16 35.42 24.83 25.37 39.21 22.20 19.87%
EPS 15.52 8.51 2.08 1.67 -0.62 3.57 -0.27 -
DPS 5.00 5.00 0.05 0.05 0.05 0.00 0.00 -
NAPS 2.51 2.18 2.00 1.97 1.96 2.00 2.20 2.22%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 65.68 51.98 35.31 24.79 25.33 39.15 22.17 19.83%
EPS 15.47 8.48 2.08 1.66 -0.62 3.57 -0.27 -
DPS 4.98 4.98 0.05 0.05 0.05 0.00 0.00 -
NAPS 2.5013 2.1725 1.9941 1.9666 1.9569 1.9969 2.1966 2.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.64 2.30 1.42 1.55 1.79 1.69 1.97 -
P/RPS 4.01 4.41 4.01 6.24 7.05 4.31 8.87 -12.38%
P/EPS 17.01 27.02 68.14 93.05 -288.26 47.29 -728.49 -
EY 5.88 3.70 1.47 1.07 -0.35 2.11 -0.14 -
DY 1.89 2.17 0.04 0.03 0.03 0.00 0.00 -
P/NAPS 1.05 1.06 0.71 0.79 0.91 0.85 0.90 2.60%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 20/05/22 20/05/21 28/05/20 17/05/19 15/05/18 18/05/17 20/05/16 -
Price 2.70 2.43 1.59 1.58 1.65 1.61 1.91 -
P/RPS 4.10 4.66 4.49 6.36 6.50 4.11 8.60 -11.60%
P/EPS 17.39 28.55 76.29 94.85 -265.71 45.05 -706.31 -
EY 5.75 3.50 1.31 1.05 -0.38 2.22 -0.14 -
DY 1.85 2.06 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 1.08 1.11 0.80 0.80 0.84 0.81 0.87 3.66%

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