[SWKPLNT] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 116.66%
YoY- 256.07%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 477,612 782,030 676,190 392,606 290,110 275,768 385,160 3.64%
PBT 76,868 197,252 145,202 68,042 20,284 7,608 54,582 5.86%
Tax -19,208 -49,380 -38,502 -17,284 -6,346 -6,544 -11,586 8.78%
NP 57,660 147,872 106,700 50,758 13,938 1,064 42,996 5.01%
-
NP to SH 57,164 146,640 106,276 50,420 14,160 1,316 43,218 4.76%
-
Tax Rate 24.99% 25.03% 26.52% 25.40% 31.29% 86.01% 21.23% -
Total Cost 419,952 634,158 569,490 341,848 276,172 274,704 342,164 3.47%
-
Net Worth 725,483 717,112 625,031 563,644 535,743 536,762 659,771 1.59%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 27,903 27,903 27,903 279 279 279 - -
Div Payout % 48.81% 19.03% 26.26% 0.55% 1.97% 21.24% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 725,483 717,112 625,031 563,644 535,743 536,762 659,771 1.59%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.07% 18.91% 15.78% 12.93% 4.80% 0.39% 11.16% -
ROE 7.88% 20.45% 17.00% 8.95% 2.64% 0.25% 6.55% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 171.17 280.27 242.33 140.70 103.97 98.64 137.77 3.68%
EPS 20.48 52.56 38.08 18.06 5.08 0.46 15.46 4.79%
DPS 10.00 10.00 10.00 0.10 0.10 0.10 0.00 -
NAPS 2.60 2.57 2.24 2.02 1.92 1.92 2.36 1.62%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 170.58 279.30 241.50 140.22 103.61 98.49 137.56 3.64%
EPS 20.42 52.37 37.96 18.01 5.06 0.47 15.43 4.77%
DPS 9.97 9.97 9.97 0.10 0.10 0.10 0.00 -
NAPS 2.591 2.5611 2.2323 2.013 1.9134 1.917 2.3563 1.59%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.03 2.10 2.13 1.58 1.64 1.63 1.57 -
P/RPS 1.19 0.75 0.88 1.12 1.58 1.65 1.14 0.71%
P/EPS 9.91 4.00 5.59 8.74 32.32 346.27 10.16 -0.41%
EY 10.09 25.03 17.88 11.44 3.09 0.29 9.85 0.40%
DY 4.93 4.76 4.69 0.06 0.06 0.06 0.00 -
P/NAPS 0.78 0.82 0.95 0.78 0.85 0.85 0.67 2.56%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 27/08/21 18/08/20 15/08/19 16/08/18 18/08/17 -
Price 2.19 2.22 2.46 1.71 1.49 1.58 1.56 -
P/RPS 1.28 0.79 1.02 1.22 1.43 1.60 1.13 2.09%
P/EPS 10.69 4.22 6.46 9.46 29.36 335.65 10.09 0.96%
EY 9.35 23.67 15.48 10.57 3.41 0.30 9.91 -0.96%
DY 4.57 4.50 4.07 0.06 0.07 0.06 0.00 -
P/NAPS 0.84 0.86 1.10 0.85 0.78 0.82 0.66 4.09%

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