[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 55.77%
YoY- 308.27%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 790,524 729,182 676,190 582,132 465,750 444,701 392,606 59.25%
PBT 168,391 166,138 145,202 127,792 83,054 81,574 68,042 82.66%
Tax -40,102 -38,652 -38,502 -32,368 -21,407 -21,138 -17,284 74.99%
NP 128,289 127,486 106,700 95,424 61,647 60,436 50,758 85.23%
-
NP to SH 127,826 127,058 106,276 95,012 60,995 59,641 50,420 85.61%
-
Tax Rate 23.81% 23.26% 26.52% 25.33% 25.77% 25.91% 25.40% -
Total Cost 662,235 601,696 569,490 486,708 404,103 384,265 341,848 55.21%
-
Net Worth 669,676 666,886 625,031 608,289 583,176 583,176 563,644 12.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 55,806 18,602 27,903 55,806 27,903 37,204 279 3287.34%
Div Payout % 43.66% 14.64% 26.26% 58.74% 45.75% 62.38% 0.55% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 669,676 666,886 625,031 608,289 583,176 583,176 563,644 12.14%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.23% 17.48% 15.78% 16.39% 13.24% 13.59% 12.93% -
ROE 19.09% 19.05% 17.00% 15.62% 10.46% 10.23% 8.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 283.31 261.33 242.33 208.63 166.92 159.37 140.70 59.25%
EPS 45.81 45.53 38.08 34.04 21.86 21.36 18.06 85.67%
DPS 20.00 6.67 10.00 20.00 10.00 13.33 0.10 3287.10%
NAPS 2.40 2.39 2.24 2.18 2.09 2.09 2.02 12.14%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 282.33 260.42 241.50 207.90 166.34 158.82 140.22 59.24%
EPS 45.65 45.38 37.96 33.93 21.78 21.30 18.01 85.58%
DPS 19.93 6.64 9.97 19.93 9.97 13.29 0.10 3279.21%
NAPS 2.3917 2.3817 2.2323 2.1725 2.0828 2.0828 2.013 12.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.48 2.43 2.13 2.30 2.25 1.91 1.58 -
P/RPS 0.88 0.93 0.88 1.10 1.35 1.20 1.12 -14.81%
P/EPS 5.41 5.34 5.59 6.75 10.29 8.94 8.74 -27.30%
EY 18.47 18.74 17.88 14.80 9.72 11.19 11.44 37.50%
DY 8.06 2.74 4.69 8.70 4.44 6.98 0.06 2499.63%
P/NAPS 1.03 1.02 0.95 1.06 1.08 0.91 0.78 20.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 20/11/20 18/08/20 -
Price 3.16 2.47 2.46 2.43 2.16 2.11 1.71 -
P/RPS 1.12 0.95 1.02 1.16 1.29 1.32 1.22 -5.52%
P/EPS 6.90 5.42 6.46 7.14 9.88 9.87 9.46 -18.92%
EY 14.50 18.44 15.48 14.01 10.12 10.13 10.57 23.38%
DY 6.33 2.70 4.07 8.23 4.63 6.32 0.06 2113.85%
P/NAPS 1.32 1.03 1.10 1.11 1.03 1.01 0.85 33.99%

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