[SWKPLNT] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 137.69%
YoY- -61.02%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 127,321 570,676 411,452 238,806 111,456 710,912 552,829 -62.39%
PBT 26,356 87,443 74,933 38,434 16,030 134,211 123,100 -64.17%
Tax -7,084 -22,588 -18,859 -9,604 -3,950 -36,872 -30,975 -62.56%
NP 19,272 64,855 56,074 28,830 12,080 97,339 92,125 -64.72%
-
NP to SH 19,072 64,443 55,705 28,582 12,025 96,711 91,583 -64.83%
-
Tax Rate 26.88% 25.83% 25.17% 24.99% 24.64% 27.47% 25.16% -
Total Cost 108,049 505,821 355,378 209,976 99,376 613,573 460,704 -61.93%
-
Net Worth 767,338 747,805 753,386 725,483 722,692 711,531 733,854 3.01%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 13,951 27,903 27,903 13,951 13,951 41,854 41,854 -51.89%
Div Payout % 73.15% 43.30% 50.09% 48.81% 116.02% 43.28% 45.70% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 767,338 747,805 753,386 725,483 722,692 711,531 733,854 3.01%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 15.14% 11.36% 13.63% 12.07% 10.84% 13.69% 16.66% -
ROE 2.49% 8.62% 7.39% 3.94% 1.66% 13.59% 12.48% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 45.63 204.52 147.46 85.58 39.94 254.78 198.12 -62.39%
EPS 6.84 23.10 19.96 10.24 4.31 34.66 32.82 -64.81%
DPS 5.00 10.00 10.00 5.00 5.00 15.00 15.00 -51.89%
NAPS 2.75 2.68 2.70 2.60 2.59 2.55 2.63 3.01%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 45.61 204.44 147.40 85.55 39.93 254.67 198.04 -62.39%
EPS 6.83 23.09 19.96 10.24 4.31 34.65 32.81 -64.84%
DPS 5.00 10.00 10.00 5.00 5.00 14.99 14.99 -51.87%
NAPS 2.7489 2.6789 2.6989 2.5989 2.5889 2.549 2.6289 3.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.19 2.10 2.09 2.03 2.17 2.11 1.94 -
P/RPS 4.80 1.03 1.42 2.37 5.43 0.83 0.98 188.13%
P/EPS 32.04 9.09 10.47 19.82 50.35 6.09 5.91 208.28%
EY 3.12 11.00 9.55 5.05 1.99 16.43 16.92 -67.56%
DY 2.28 4.76 4.78 2.46 2.30 7.11 7.73 -55.65%
P/NAPS 0.80 0.78 0.77 0.78 0.84 0.83 0.74 5.32%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 26/02/24 27/11/23 22/08/23 23/05/23 21/02/23 29/11/22 -
Price 2.18 2.12 2.14 2.19 2.14 2.22 2.26 -
P/RPS 4.78 1.04 1.45 2.56 5.36 0.87 1.14 159.79%
P/EPS 31.89 9.18 10.72 21.38 49.66 6.41 6.89 177.47%
EY 3.14 10.89 9.33 4.68 2.01 15.61 14.52 -63.93%
DY 2.29 4.72 4.67 2.28 2.34 6.76 6.64 -50.78%
P/NAPS 0.79 0.79 0.79 0.84 0.83 0.87 0.86 -5.49%

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