[SWKPLNT] YoY Annualized Quarter 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- 0.6%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 570,676 710,912 790,524 465,750 347,528 310,787 399,177 6.13%
PBT 87,443 134,211 168,391 83,054 28,409 15,762 -1,546 -
Tax -22,588 -36,872 -40,102 -21,407 -7,715 -4,896 -8,964 16.64%
NP 64,855 97,339 128,289 61,647 20,694 10,866 -10,510 -
-
NP to SH 64,443 96,711 127,826 60,995 20,918 11,179 -10,252 -
-
Tax Rate 25.83% 27.47% 23.81% 25.77% 27.16% 31.06% - -
Total Cost 505,821 613,573 662,235 404,103 326,834 299,921 409,687 3.57%
-
Net Worth 747,805 711,531 669,676 583,176 552,483 545,149 629,019 2.92%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 27,903 41,854 55,806 27,903 139 139 - -
Div Payout % 43.30% 43.28% 43.66% 45.75% 0.67% 1.25% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 747,805 711,531 669,676 583,176 552,483 545,149 629,019 2.92%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.36% 13.69% 16.23% 13.24% 5.95% 3.50% -2.63% -
ROE 8.62% 13.59% 19.09% 10.46% 3.79% 2.05% -1.63% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 204.52 254.78 283.31 166.92 124.55 111.17 142.79 6.16%
EPS 23.10 34.66 45.81 21.86 7.50 4.00 -3.66 -
DPS 10.00 15.00 20.00 10.00 0.05 0.05 0.00 -
NAPS 2.68 2.55 2.40 2.09 1.98 1.95 2.25 2.95%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 203.81 253.90 282.33 166.34 124.12 111.00 142.56 6.13%
EPS 23.02 34.54 45.65 21.78 7.47 3.99 -3.66 -
DPS 9.97 14.95 19.93 9.97 0.05 0.05 0.00 -
NAPS 2.6707 2.5412 2.3917 2.0828 1.9732 1.947 2.2465 2.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.10 2.11 2.48 2.25 2.10 1.70 1.80 -
P/RPS 1.03 0.83 0.88 1.35 1.69 1.53 1.26 -3.30%
P/EPS 9.09 6.09 5.41 10.29 28.01 42.51 -49.08 -
EY 11.00 16.43 18.47 9.72 3.57 2.35 -2.04 -
DY 4.76 7.11 8.06 4.44 0.02 0.03 0.00 -
P/NAPS 0.78 0.83 1.03 1.08 1.06 0.87 0.80 -0.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 21/02/23 23/02/22 19/02/21 18/02/20 21/02/19 23/02/18 -
Price 2.12 2.22 3.16 2.16 1.75 1.51 1.79 -
P/RPS 1.04 0.87 1.12 1.29 1.41 1.36 1.25 -3.01%
P/EPS 9.18 6.41 6.90 9.88 23.34 37.76 -48.81 -
EY 10.89 15.61 14.50 10.12 4.28 2.65 -2.05 -
DY 4.72 6.76 6.33 4.63 0.03 0.03 0.00 -
P/NAPS 0.79 0.87 1.32 1.03 0.88 0.77 0.80 -0.20%

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