[SWKPLNT] QoQ Annualized 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- 19.56%
YoY- 113.04%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 782,030 735,560 790,524 729,182 676,190 582,132 465,750 41.40%
PBT 197,252 226,232 168,391 166,138 145,202 127,792 83,054 78.29%
Tax -49,380 -51,564 -40,102 -38,652 -38,502 -32,368 -21,407 74.84%
NP 147,872 174,668 128,289 127,486 106,700 95,424 61,647 79.47%
-
NP to SH 146,640 173,252 127,826 127,058 106,276 95,012 60,995 79.75%
-
Tax Rate 25.03% 22.79% 23.81% 23.26% 26.52% 25.33% 25.77% -
Total Cost 634,158 560,892 662,235 601,696 569,490 486,708 404,103 35.15%
-
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 27,903 55,806 55,806 18,602 27,903 55,806 27,903 0.00%
Div Payout % 19.03% 32.21% 43.66% 14.64% 26.26% 58.74% 45.75% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 18.91% 23.75% 16.23% 17.48% 15.78% 16.39% 13.24% -
ROE 20.45% 24.74% 19.09% 19.05% 17.00% 15.62% 10.46% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 280.27 263.61 283.31 261.33 242.33 208.63 166.92 41.40%
EPS 52.56 62.08 45.81 45.53 38.08 34.04 21.86 79.76%
DPS 10.00 20.00 20.00 6.67 10.00 20.00 10.00 0.00%
NAPS 2.57 2.51 2.40 2.39 2.24 2.18 2.09 14.82%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 280.15 263.50 283.19 261.22 242.23 208.54 166.85 41.40%
EPS 52.53 62.06 45.79 45.52 38.07 34.04 21.85 79.74%
DPS 10.00 19.99 19.99 6.66 10.00 19.99 10.00 0.00%
NAPS 2.5689 2.509 2.399 2.389 2.2391 2.1791 2.0891 14.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.10 2.64 2.48 2.43 2.13 2.30 2.25 -
P/RPS 0.75 1.00 0.88 0.93 0.88 1.10 1.35 -32.49%
P/EPS 4.00 4.25 5.41 5.34 5.59 6.75 10.29 -46.82%
EY 25.03 23.52 18.47 18.74 17.88 14.80 9.72 88.19%
DY 4.76 7.58 8.06 2.74 4.69 8.70 4.44 4.76%
P/NAPS 0.82 1.05 1.03 1.02 0.95 1.06 1.08 -16.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 -
Price 2.22 2.70 3.16 2.47 2.46 2.43 2.16 -
P/RPS 0.79 1.02 1.12 0.95 1.02 1.16 1.29 -27.94%
P/EPS 4.22 4.35 6.90 5.42 6.46 7.14 9.88 -43.37%
EY 23.67 23.00 14.50 18.44 15.48 14.01 10.12 76.47%
DY 4.50 7.41 6.33 2.70 4.07 8.23 4.63 -1.88%
P/NAPS 0.86 1.08 1.32 1.03 1.10 1.11 1.03 -11.35%

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