[SWKPLNT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 14.58%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 796,466 843,444 828,881 790,524 679,111 607,542 512,402 34.14%
PBT 166,887 194,416 193,001 168,391 146,477 121,634 106,636 34.75%
Tax -42,088 -45,541 -44,901 -40,102 -34,542 -32,016 -27,115 34.02%
NP 124,799 148,875 148,100 128,289 111,935 89,618 79,521 35.01%
-
NP to SH 124,115 148,008 147,386 127,826 111,558 88,923 78,930 35.18%
-
Tax Rate 25.22% 23.42% 23.26% 23.81% 23.58% 26.32% 25.43% -
Total Cost 671,667 694,569 680,781 662,235 567,176 517,924 432,881 33.99%
-
Net Worth 733,854 717,112 700,370 669,676 666,886 625,031 608,289 13.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 55,806 27,903 27,903 27,903 13,951 27,903 27,903 58.67%
Div Payout % 44.96% 18.85% 18.93% 21.83% 12.51% 31.38% 35.35% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 733,854 717,112 700,370 669,676 666,886 625,031 608,289 13.31%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.67% 17.65% 17.87% 16.23% 16.48% 14.75% 15.52% -
ROE 16.91% 20.64% 21.04% 19.09% 16.73% 14.23% 12.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 285.44 302.28 297.06 283.31 243.38 217.73 183.64 34.14%
EPS 44.48 53.04 52.82 45.81 39.98 31.87 28.29 35.17%
DPS 20.00 10.00 10.00 10.00 5.00 10.00 10.00 58.67%
NAPS 2.63 2.57 2.51 2.40 2.39 2.24 2.18 13.31%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 284.45 301.23 296.03 282.33 242.54 216.98 183.00 34.14%
EPS 44.33 52.86 52.64 45.65 39.84 31.76 28.19 35.19%
DPS 19.93 9.97 9.97 9.97 4.98 9.97 9.97 58.62%
NAPS 2.6209 2.5611 2.5013 2.3917 2.3817 2.2323 2.1725 13.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.94 2.10 2.64 2.48 2.43 2.13 2.30 -
P/RPS 0.68 0.69 0.89 0.88 1.00 0.98 1.25 -33.33%
P/EPS 4.36 3.96 5.00 5.41 6.08 6.68 8.13 -33.96%
EY 22.93 25.26 20.01 18.47 16.45 14.96 12.30 51.41%
DY 10.31 4.76 3.79 4.03 2.06 4.69 4.35 77.67%
P/NAPS 0.74 0.82 1.05 1.03 1.02 0.95 1.06 -21.28%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 20/05/22 23/02/22 19/11/21 27/08/21 20/05/21 -
Price 2.26 2.22 2.70 3.16 2.47 2.46 2.43 -
P/RPS 0.79 0.73 0.91 1.12 1.01 1.13 1.32 -28.95%
P/EPS 5.08 4.19 5.11 6.90 6.18 7.72 8.59 -29.52%
EY 19.68 23.89 19.56 14.50 16.19 12.95 11.64 41.87%
DY 8.85 4.50 3.70 3.16 2.02 4.07 4.12 66.40%
P/NAPS 0.86 0.86 1.08 1.32 1.03 1.10 1.11 -15.63%

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