[SWKPLNT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -72.19%
YoY- 24.96%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 465,750 333,526 196,303 98,881 347,528 238,604 145,055 116.87%
PBT 83,054 61,181 34,021 8,366 28,409 17,692 10,142 303.69%
Tax -21,407 -15,854 -8,642 -2,384 -7,715 -5,615 -3,173 254.98%
NP 61,647 45,327 25,379 5,982 20,694 12,077 6,969 324.90%
-
NP to SH 60,995 44,731 25,210 5,818 20,918 12,243 7,080 317.51%
-
Tax Rate 25.77% 25.91% 25.40% 28.50% 27.16% 31.74% 31.29% -
Total Cost 404,103 288,199 170,924 92,899 326,834 226,527 138,086 103.93%
-
Net Worth 583,176 583,176 563,644 558,344 552,483 544,112 535,743 5.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 27,903 27,903 139 139 139 139 139 3273.75%
Div Payout % 45.75% 62.38% 0.55% 2.40% 0.67% 1.14% 1.97% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 583,176 583,176 563,644 558,344 552,483 544,112 535,743 5.79%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.24% 13.59% 12.93% 6.05% 5.95% 5.06% 4.80% -
ROE 10.46% 7.67% 4.47% 1.04% 3.79% 2.25% 1.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.92 119.53 70.35 35.42 124.55 85.51 51.98 116.89%
EPS 21.86 16.02 9.03 2.08 7.50 4.39 2.54 317.23%
DPS 10.00 10.00 0.05 0.05 0.05 0.05 0.05 3265.48%
NAPS 2.09 2.09 2.02 2.00 1.98 1.95 1.92 5.79%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.34 119.12 70.11 35.31 124.12 85.22 51.81 116.86%
EPS 21.78 15.98 9.00 2.08 7.47 4.37 2.53 317.30%
DPS 9.97 9.97 0.05 0.05 0.05 0.05 0.05 3258.77%
NAPS 2.0828 2.0828 2.013 1.9941 1.9732 1.9433 1.9134 5.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.25 1.91 1.58 1.42 2.10 1.45 1.64 -
P/RPS 1.35 1.60 2.25 4.01 1.69 1.70 3.15 -43.01%
P/EPS 10.29 11.91 17.49 68.14 28.01 33.05 64.63 -70.46%
EY 9.72 8.39 5.72 1.47 3.57 3.03 1.55 238.17%
DY 4.44 5.24 0.03 0.04 0.02 0.03 0.03 2655.90%
P/NAPS 1.08 0.91 0.78 0.71 1.06 0.74 0.85 17.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 20/11/20 18/08/20 28/05/20 18/02/20 19/11/19 15/08/19 -
Price 2.16 2.11 1.71 1.59 1.75 1.65 1.49 -
P/RPS 1.29 1.77 2.43 4.49 1.41 1.93 2.87 -41.18%
P/EPS 9.88 13.16 18.93 76.29 23.34 37.61 58.72 -69.35%
EY 10.12 7.60 5.28 1.31 4.28 2.66 1.70 226.69%
DY 4.63 4.74 0.03 0.03 0.03 0.03 0.03 2733.61%
P/NAPS 1.03 1.01 0.85 0.80 0.88 0.85 0.78 20.26%

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