[SWKPLNT] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -32.35%
YoY- -55.61%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 570,676 569,535 558,703 638,478 710,912 796,466 843,444 -22.87%
PBT 87,443 86,044 74,019 93,683 134,211 166,887 194,416 -41.21%
Tax -22,588 -24,756 -21,786 -27,931 -36,872 -42,088 -45,541 -37.26%
NP 64,855 61,288 52,233 65,752 97,339 124,799 148,875 -42.44%
-
NP to SH 64,443 60,833 51,973 65,423 96,711 124,115 148,008 -42.46%
-
Tax Rate 25.83% 28.77% 29.43% 29.81% 27.47% 25.22% 23.42% -
Total Cost 505,821 508,247 506,470 572,726 613,573 671,667 694,569 -19.00%
-
Net Worth 747,805 753,386 725,483 722,692 711,531 733,854 717,112 2.82%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 27,903 27,903 41,854 41,854 41,854 55,806 27,903 0.00%
Div Payout % 43.30% 45.87% 80.53% 63.98% 43.28% 44.96% 18.85% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 747,805 753,386 725,483 722,692 711,531 733,854 717,112 2.82%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.36% 10.76% 9.35% 10.30% 13.69% 15.67% 17.65% -
ROE 8.62% 8.07% 7.16% 9.05% 13.59% 16.91% 20.64% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 204.52 204.11 200.23 228.82 254.78 285.44 302.28 -22.87%
EPS 23.10 21.80 18.63 23.45 34.66 44.48 53.04 -42.45%
DPS 10.00 10.00 15.00 15.00 15.00 20.00 10.00 0.00%
NAPS 2.68 2.70 2.60 2.59 2.55 2.63 2.57 2.82%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 204.44 204.03 200.15 228.73 254.67 285.32 302.15 -22.87%
EPS 23.09 21.79 18.62 23.44 34.65 44.46 53.02 -42.45%
DPS 10.00 10.00 14.99 14.99 14.99 19.99 10.00 0.00%
NAPS 2.6789 2.6989 2.5989 2.5889 2.549 2.6289 2.5689 2.82%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.10 2.09 2.03 2.17 2.11 1.94 2.10 -
P/RPS 1.03 1.02 1.01 0.95 0.83 0.68 0.69 30.51%
P/EPS 9.09 9.59 10.90 9.26 6.09 4.36 3.96 73.74%
EY 11.00 10.43 9.18 10.80 16.43 22.93 25.26 -42.46%
DY 4.76 4.78 7.39 6.91 7.11 10.31 4.76 0.00%
P/NAPS 0.78 0.77 0.78 0.84 0.83 0.74 0.82 -3.27%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 22/08/23 23/05/23 21/02/23 29/11/22 23/08/22 -
Price 2.12 2.14 2.19 2.14 2.22 2.26 2.22 -
P/RPS 1.04 1.05 1.09 0.94 0.87 0.79 0.73 26.53%
P/EPS 9.18 9.82 11.76 9.13 6.41 5.08 4.19 68.44%
EY 10.89 10.19 8.51 10.96 15.61 19.68 23.89 -40.68%
DY 4.72 4.67 6.85 7.01 6.76 8.85 4.50 3.22%
P/NAPS 0.79 0.79 0.84 0.83 0.87 0.86 0.86 -5.48%

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