[SWKPLNT] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 123.71%
YoY- 110.78%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 238,806 391,015 338,095 196,303 145,055 137,884 192,580 3.64%
PBT 38,434 98,626 72,601 34,021 10,142 3,804 27,291 5.86%
Tax -9,604 -24,690 -19,251 -8,642 -3,173 -3,272 -5,793 8.78%
NP 28,830 73,936 53,350 25,379 6,969 532 21,498 5.01%
-
NP to SH 28,582 73,320 53,138 25,210 7,080 658 21,609 4.76%
-
Tax Rate 24.99% 25.03% 26.52% 25.40% 31.29% 86.01% 21.23% -
Total Cost 209,976 317,079 284,745 170,924 138,086 137,352 171,082 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 13,951 13,951 13,951 139 139 139 - -
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 3.94% 10.22% 8.50% 4.47% 1.32% 0.12% 3.28% -
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 85.58 140.13 121.17 70.35 51.98 49.32 68.89 3.68%
EPS 10.24 26.28 19.04 9.03 2.54 0.23 7.73 4.79%
DPS 5.00 5.00 5.00 0.05 0.05 0.05 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 85.29 139.65 120.75 70.11 51.81 49.24 68.78 3.64%
EPS 10.21 26.19 18.98 9.00 2.53 0.24 7.72 4.76%
DPS 4.98 4.98 4.98 0.05 0.05 0.05 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 2.37 1.50 1.76 2.25 3.15 3.30 2.28 0.64%
P/EPS 19.82 7.99 11.18 17.49 64.63 692.54 20.31 -0.40%
EY 5.05 12.51 8.94 5.72 1.55 0.14 4.92 0.43%
DY 2.46 2.38 2.35 0.03 0.03 0.03 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 2.56 1.58 2.03 2.43 2.87 3.20 2.26 2.09%
P/EPS 21.38 8.45 12.92 18.93 58.72 671.29 20.18 0.96%
EY 4.68 11.84 7.74 5.28 1.70 0.15 4.95 -0.93%
DY 2.28 2.25 2.03 0.03 0.03 0.03 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