[SWKPLNT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 43.46%
YoY- 115.95%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 207,125 183,890 243,637 208,792 192,562 145,533 132,224 34.99%
PBT 42,068 56,558 43,787 52,003 40,653 31,948 21,873 54.83%
Tax -11,799 -12,891 -11,113 -9,738 -11,159 -8,092 -5,553 65.50%
NP 30,269 43,667 32,674 42,265 29,494 23,856 16,320 51.12%
-
NP to SH 30,007 43,313 32,532 42,156 29,385 23,753 16,264 50.59%
-
Tax Rate 28.05% 22.79% 25.38% 18.73% 27.45% 25.33% 25.39% -
Total Cost 176,856 140,223 210,963 166,527 163,068 121,677 115,904 32.64%
-
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 13,951 13,951 - - 13,951 - -
Div Payout % - 32.21% 42.89% - - 58.74% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 717,112 700,370 669,676 666,886 625,031 608,289 583,176 14.82%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.61% 23.75% 13.41% 20.24% 15.32% 16.39% 12.34% -
ROE 4.18% 6.18% 4.86% 6.32% 4.70% 3.90% 2.79% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.23 65.90 87.32 74.83 69.01 52.16 47.39 34.98%
EPS 10.75 15.52 11.66 15.11 10.53 8.51 5.83 50.53%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.57 2.51 2.40 2.39 2.24 2.18 2.09 14.82%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.20 65.88 87.28 74.80 68.98 52.14 47.37 34.98%
EPS 10.75 15.52 11.65 15.10 10.53 8.51 5.83 50.53%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.5689 2.509 2.399 2.389 2.2391 2.1791 2.0891 14.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.10 2.64 2.48 2.43 2.13 2.30 2.25 -
P/RPS 2.83 4.01 2.84 3.25 3.09 4.41 4.75 -29.26%
P/EPS 19.53 17.01 21.27 16.08 20.23 27.02 38.60 -36.58%
EY 5.12 5.88 4.70 6.22 4.94 3.70 2.59 57.70%
DY 0.00 1.89 2.02 0.00 0.00 2.17 0.00 -
P/NAPS 0.82 1.05 1.03 1.02 0.95 1.06 1.08 -16.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 19/02/21 -
Price 2.22 2.70 3.16 2.47 2.46 2.43 2.16 -
P/RPS 2.99 4.10 3.62 3.30 3.56 4.66 4.56 -24.58%
P/EPS 20.64 17.39 27.10 16.35 23.36 28.55 37.06 -32.38%
EY 4.84 5.75 3.69 6.12 4.28 3.50 2.70 47.72%
DY 0.00 1.85 1.58 0.00 0.00 2.06 0.00 -
P/NAPS 0.86 1.08 1.32 1.03 1.10 1.11 1.03 -11.35%

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