[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 35.54%
YoY- 82.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 710,912 737,105 782,030 735,560 790,524 729,182 676,190 3.38%
PBT 134,211 164,133 197,252 226,232 168,391 166,138 145,202 -5.09%
Tax -36,872 -41,300 -49,380 -51,564 -40,102 -38,652 -38,502 -2.83%
NP 97,339 122,833 147,872 174,668 128,289 127,486 106,700 -5.92%
-
NP to SH 96,711 122,110 146,640 173,252 127,826 127,058 106,276 -6.07%
-
Tax Rate 27.47% 25.16% 25.03% 22.79% 23.81% 23.26% 26.52% -
Total Cost 613,573 614,272 634,158 560,892 662,235 601,696 569,490 5.08%
-
Net Worth 711,531 733,854 717,112 700,370 669,676 666,886 625,031 8.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 41,854 55,806 27,903 55,806 55,806 18,602 27,903 30.93%
Div Payout % 43.28% 45.70% 19.03% 32.21% 43.66% 14.64% 26.26% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 711,531 733,854 717,112 700,370 669,676 666,886 625,031 8.99%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.69% 16.66% 18.91% 23.75% 16.23% 17.48% 15.78% -
ROE 13.59% 16.64% 20.45% 24.74% 19.09% 19.05% 17.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 254.78 264.17 280.27 263.61 283.31 261.33 242.33 3.38%
EPS 34.66 43.76 52.56 62.08 45.81 45.53 38.08 -6.06%
DPS 15.00 20.00 10.00 20.00 20.00 6.67 10.00 30.94%
NAPS 2.55 2.63 2.57 2.51 2.40 2.39 2.24 8.99%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 253.90 263.25 279.30 262.70 282.33 260.42 241.50 3.38%
EPS 34.54 43.61 52.37 61.88 45.65 45.38 37.96 -6.08%
DPS 14.95 19.93 9.97 19.93 19.93 6.64 9.97 30.91%
NAPS 2.5412 2.6209 2.5611 2.5013 2.3917 2.3817 2.2323 8.99%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.11 1.94 2.10 2.64 2.48 2.43 2.13 -
P/RPS 0.83 0.73 0.75 1.00 0.88 0.93 0.88 -3.81%
P/EPS 6.09 4.43 4.00 4.25 5.41 5.34 5.59 5.86%
EY 16.43 22.56 25.03 23.52 18.47 18.74 17.88 -5.46%
DY 7.11 10.31 4.76 7.58 8.06 2.74 4.69 31.86%
P/NAPS 0.83 0.74 0.82 1.05 1.03 1.02 0.95 -8.58%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 -
Price 2.22 2.26 2.22 2.70 3.16 2.47 2.46 -
P/RPS 0.87 0.86 0.79 1.02 1.12 0.95 1.02 -10.03%
P/EPS 6.41 5.16 4.22 4.35 6.90 5.42 6.46 -0.51%
EY 15.61 19.36 23.67 23.00 14.50 18.44 15.48 0.55%
DY 6.76 8.85 4.50 7.41 6.33 2.70 4.07 40.12%
P/NAPS 0.87 0.86 0.86 1.08 1.32 1.03 1.10 -14.44%

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