[SWKPLNT] QoQ 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- -32.93%
YoY- 24.96%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 132,224 137,223 97,422 98,881 108,924 93,549 75,653 44.85%
PBT 21,873 27,160 25,655 8,366 10,717 7,550 2,658 305.00%
Tax -5,553 -7,212 -6,258 -2,384 -2,100 -2,442 -289 610.98%
NP 16,320 19,948 19,397 5,982 8,617 5,108 2,369 259.94%
-
NP to SH 16,264 19,521 19,392 5,818 8,675 5,163 2,424 253.69%
-
Tax Rate 25.39% 26.55% 24.39% 28.50% 19.60% 32.34% 10.87% -
Total Cost 115,904 117,275 78,025 92,899 100,307 88,441 73,284 35.55%
-
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 - 13,951 - 139 - - - -
Div Payout % - 71.47% - 2.40% - - - -
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 12.34% 14.54% 19.91% 6.05% 7.91% 5.46% 3.13% -
ROE 2.79% 3.35% 3.44% 1.04% 1.57% 0.95% 0.45% -
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 47.39 49.18 34.91 35.42 39.04 33.53 27.11 44.86%
EPS 5.83 7.00 6.95 2.08 3.11 1.85 0.87 253.39%
DPS 0.00 5.00 0.00 0.05 0.00 0.00 0.00 -
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 47.37 49.16 34.90 35.42 39.02 33.51 27.10 44.86%
EPS 5.83 6.99 6.95 2.08 3.11 1.85 0.87 253.39%
DPS 0.00 5.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.0891 2.0891 2.0192 2.0002 1.9792 1.9492 1.9192 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 4.75 3.88 4.53 4.01 5.38 4.32 6.05 -14.83%
P/EPS 38.60 27.30 22.73 68.14 67.55 78.36 188.78 -65.12%
EY 2.59 3.66 4.40 1.47 1.48 1.28 0.53 186.59%
DY 0.00 2.62 0.00 0.04 0.00 0.00 0.00 -
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 4.56 4.29 4.90 4.49 4.48 4.92 5.50 -11.69%
P/EPS 37.06 30.16 24.61 76.29 56.29 89.17 171.52 -63.82%
EY 2.70 3.32 4.06 1.31 1.78 1.12 0.58 177.50%
DY 0.00 2.37 0.00 0.03 0.00 0.00 0.00 -
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