[SWKPLNT] YoY TTM 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- 0.42%
YoY- 66.45%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 590,652 558,703 843,444 607,542 398,776 317,958 344,481 9.39%
PBT 109,822 74,019 194,416 121,634 52,288 22,100 -25,033 -
Tax -28,606 -21,786 -45,541 -32,016 -13,184 -4,797 -6,443 28.17%
NP 81,216 52,233 148,875 89,618 39,104 17,303 -31,476 -
-
NP to SH 80,630 51,973 148,008 88,923 39,048 17,601 -31,203 -
-
Tax Rate 26.05% 29.43% 23.42% 26.32% 25.21% 21.71% - -
Total Cost 509,436 506,470 694,569 517,924 359,672 300,655 375,957 5.18%
-
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 27,903 41,854 27,903 27,903 139 139 139 141.78%
Div Payout % 34.61% 80.53% 18.85% 31.38% 0.36% 0.79% 0.00% -
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 13.75% 9.35% 17.65% 14.75% 9.81% 5.44% -9.14% -
ROE 10.36% 7.16% 20.64% 14.23% 6.93% 3.29% -5.81% -
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 211.68 200.23 302.28 217.73 142.91 113.95 123.22 9.42%
EPS 28.90 18.63 53.04 31.87 13.99 6.31 -11.16 -
DPS 10.00 15.00 10.00 10.00 0.05 0.05 0.05 141.63%
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 210.95 199.54 301.23 216.98 142.42 113.56 123.03 9.39%
EPS 28.80 18.56 52.86 31.76 13.95 6.29 -11.14 -
DPS 9.97 14.95 9.97 9.97 0.05 0.05 0.05 141.51%
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 1.00 1.01 0.69 0.98 1.11 1.44 1.32 -4.51%
P/EPS 7.34 10.90 3.96 6.68 11.29 26.00 -14.60 -
EY 13.63 9.18 25.26 14.96 8.86 3.85 -6.85 -
DY 4.72 7.39 4.76 4.69 0.03 0.03 0.03 132.16%
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 1.03 1.09 0.73 1.13 1.20 1.31 1.28 -3.55%
P/EPS 7.51 11.76 4.19 7.72 12.22 23.62 -14.16 -
EY 13.32 8.51 23.89 12.95 8.18 4.23 -7.06 -
DY 4.61 6.85 4.50 4.07 0.03 0.03 0.03 131.25%
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