[SWKPLNT] QoQ Cumulative Quarter 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- 69.28%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 111,456 710,912 552,829 391,015 183,890 790,524 546,887 -65.40%
PBT 16,030 134,211 123,100 98,626 56,558 168,391 124,604 -74.54%
Tax -3,950 -36,872 -30,975 -24,690 -12,891 -40,102 -28,989 -73.55%
NP 12,080 97,339 92,125 73,936 43,667 128,289 95,615 -74.85%
-
NP to SH 12,025 96,711 91,583 73,320 43,313 127,826 95,294 -74.87%
-
Tax Rate 24.64% 27.47% 25.16% 25.03% 22.79% 23.81% 23.26% -
Total Cost 99,376 613,573 460,704 317,079 140,223 662,235 451,272 -63.56%
-
Net Worth 722,692 711,531 733,854 717,112 700,370 669,676 666,886 5.50%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 13,951 41,854 41,854 13,951 13,951 55,806 13,951 0.00%
Div Payout % 116.02% 43.28% 45.70% 19.03% 32.21% 43.66% 14.64% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 722,692 711,531 733,854 717,112 700,370 669,676 666,886 5.50%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.84% 13.69% 16.66% 18.91% 23.75% 16.23% 17.48% -
ROE 1.66% 13.59% 12.48% 10.22% 6.18% 19.09% 14.29% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 39.94 254.78 198.12 140.13 65.90 283.31 195.99 -65.40%
EPS 4.31 34.66 32.82 26.28 15.52 45.81 34.15 -74.87%
DPS 5.00 15.00 15.00 5.00 5.00 20.00 5.00 0.00%
NAPS 2.59 2.55 2.63 2.57 2.51 2.40 2.39 5.50%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 39.93 254.67 198.04 140.08 65.88 283.19 195.91 -65.40%
EPS 4.31 34.65 32.81 26.27 15.52 45.79 34.14 -74.86%
DPS 5.00 14.99 14.99 5.00 5.00 19.99 5.00 0.00%
NAPS 2.5889 2.549 2.6289 2.5689 2.509 2.399 2.389 5.50%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.17 2.11 1.94 2.10 2.64 2.48 2.43 -
P/RPS 5.43 0.83 0.98 1.50 4.01 0.88 1.24 167.90%
P/EPS 50.35 6.09 5.91 7.99 17.01 5.41 7.12 268.86%
EY 1.99 16.43 16.92 12.51 5.88 18.47 14.05 -72.86%
DY 2.30 7.11 7.73 2.38 1.89 8.06 2.06 7.63%
P/NAPS 0.84 0.83 0.74 0.82 1.05 1.03 1.02 -12.15%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 21/02/23 29/11/22 23/08/22 20/05/22 23/02/22 19/11/21 -
Price 2.14 2.22 2.26 2.22 2.70 3.16 2.47 -
P/RPS 5.36 0.87 1.14 1.58 4.10 1.12 1.26 162.77%
P/EPS 49.66 6.41 6.89 8.45 17.39 6.90 7.23 261.76%
EY 2.01 15.61 14.52 11.84 5.75 14.50 13.83 -72.38%
DY 2.34 6.76 6.64 2.25 1.85 6.33 2.02 10.31%
P/NAPS 0.83 0.87 0.86 0.86 1.08 1.32 1.03 -13.41%

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