[SWKPLNT] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 14.21%
YoY- 191.59%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 679,111 607,542 512,402 465,750 442,450 398,776 377,007 47.99%
PBT 146,477 121,634 106,636 83,054 71,898 52,288 29,291 192.14%
Tax -34,542 -32,016 -27,115 -21,407 -17,954 -13,184 -7,215 183.78%
NP 111,935 89,618 79,521 61,647 53,944 39,104 22,076 194.85%
-
NP to SH 111,558 88,923 78,930 60,995 53,406 39,048 22,080 194.15%
-
Tax Rate 23.58% 26.32% 25.43% 25.77% 24.97% 25.21% 24.63% -
Total Cost 567,176 517,924 432,881 404,103 388,506 359,672 354,931 36.64%
-
Net Worth 666,886 625,031 608,289 583,176 583,176 563,644 558,344 12.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 13,951 27,903 27,903 14,091 14,091 139 139 2053.65%
Div Payout % 12.51% 31.38% 35.35% 23.10% 26.39% 0.36% 0.63% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 666,886 625,031 608,289 583,176 583,176 563,644 558,344 12.56%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.48% 14.75% 15.52% 13.24% 12.19% 9.81% 5.86% -
ROE 16.73% 14.23% 12.98% 10.46% 9.16% 6.93% 3.95% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 243.38 217.73 183.64 166.92 158.57 142.91 135.04 48.04%
EPS 39.98 31.87 28.29 21.86 19.14 13.99 7.91 194.22%
DPS 5.00 10.00 10.00 5.05 5.05 0.05 0.05 2048.40%
NAPS 2.39 2.24 2.18 2.09 2.09 2.02 2.00 12.59%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 242.54 216.98 183.00 166.34 158.02 142.42 134.65 47.98%
EPS 39.84 31.76 28.19 21.78 19.07 13.95 7.89 194.03%
DPS 4.98 9.97 9.97 5.03 5.03 0.05 0.05 2042.68%
NAPS 2.3817 2.2323 2.1725 2.0828 2.0828 2.013 1.9941 12.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.43 2.13 2.30 2.25 1.91 1.58 1.42 -
P/RPS 1.00 0.98 1.25 1.35 1.20 1.11 1.05 -3.19%
P/EPS 6.08 6.68 8.13 10.29 9.98 11.29 17.95 -51.37%
EY 16.45 14.96 12.30 9.72 10.02 8.86 5.57 105.70%
DY 2.06 4.69 4.35 2.24 2.64 0.03 0.04 1280.90%
P/NAPS 1.02 0.95 1.06 1.08 0.91 0.78 0.71 27.29%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 20/05/21 19/02/21 20/11/20 18/08/20 28/05/20 -
Price 2.47 2.46 2.43 2.16 2.11 1.71 1.59 -
P/RPS 1.01 1.13 1.32 1.29 1.33 1.20 1.18 -9.84%
P/EPS 6.18 7.72 8.59 9.88 11.02 12.22 20.10 -54.41%
EY 16.19 12.95 11.64 10.12 9.07 8.18 4.97 119.59%
DY 2.02 4.07 4.12 2.34 2.39 0.03 0.03 1550.85%
P/NAPS 1.03 1.10 1.11 1.03 1.01 0.85 0.80 18.33%

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