[SWKPLNT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 33.14%
YoY- 82.35%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,083 161,814 207,125 183,890 243,637 208,792 192,562 -12.29%
PBT 11,111 24,474 42,068 56,558 43,787 52,003 40,653 -57.78%
Tax -5,897 -6,285 -11,799 -12,891 -11,113 -9,738 -11,159 -34.56%
NP 5,214 18,189 30,269 43,667 32,674 42,265 29,494 -68.40%
-
NP to SH 5,128 18,263 30,007 43,313 32,532 42,156 29,385 -68.67%
-
Tax Rate 53.07% 25.68% 28.05% 22.79% 25.38% 18.73% 27.45% -
Total Cost 152,869 143,625 176,856 140,223 210,963 166,527 163,068 -4.20%
-
Net Worth 711,531 733,854 717,112 700,370 669,676 666,886 625,031 8.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 27,903 - 13,951 13,951 - - -
Div Payout % - 152.79% - 32.21% 42.89% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 711,531 733,854 717,112 700,370 669,676 666,886 625,031 8.99%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.30% 11.24% 14.61% 23.75% 13.41% 20.24% 15.32% -
ROE 0.72% 2.49% 4.18% 6.18% 4.86% 6.32% 4.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.65 57.99 74.23 65.90 87.32 74.83 69.01 -12.29%
EPS 1.84 6.55 10.75 15.52 11.66 15.11 10.53 -68.64%
DPS 0.00 10.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.55 2.63 2.57 2.51 2.40 2.39 2.24 8.99%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.63 57.97 74.20 65.88 87.28 74.80 68.98 -12.29%
EPS 1.84 6.54 10.75 15.52 11.65 15.10 10.53 -68.64%
DPS 0.00 10.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.549 2.6289 2.5689 2.509 2.399 2.389 2.2391 9.00%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.11 1.94 2.10 2.64 2.48 2.43 2.13 -
P/RPS 3.72 3.35 2.83 4.01 2.84 3.25 3.09 13.12%
P/EPS 114.81 29.64 19.53 17.01 21.27 16.08 20.23 217.16%
EY 0.87 3.37 5.12 5.88 4.70 6.22 4.94 -68.48%
DY 0.00 5.15 0.00 1.89 2.02 0.00 0.00 -
P/NAPS 0.83 0.74 0.82 1.05 1.03 1.02 0.95 -8.58%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 -
Price 2.22 2.26 2.22 2.70 3.16 2.47 2.46 -
P/RPS 3.92 3.90 2.99 4.10 3.62 3.30 3.56 6.61%
P/EPS 120.80 34.53 20.64 17.39 27.10 16.35 23.36 198.14%
EY 0.83 2.90 4.84 5.75 3.69 6.12 4.28 -66.39%
DY 0.00 4.42 0.00 1.85 1.58 0.00 0.00 -
P/NAPS 0.87 0.86 0.86 1.08 1.32 1.03 1.10 -14.44%

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