[SWKPLNT] YoY 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- 23.71%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
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 127,350 207,125 192,562 97,422 75,653 66,948 82,949 7.40%
PBT 22,404 42,068 40,653 25,655 2,658 5,453 10,075 14.24%
Tax -5,654 -11,799 -11,159 -6,258 -289 -3,126 -1,732 21.78%
NP 16,750 30,269 29,494 19,397 2,369 2,327 8,343 12.31%
-
NP to SH 16,557 30,007 29,385 19,392 2,424 2,394 8,422 11.91%
-
Tax Rate 25.24% 28.05% 27.45% 24.39% 10.87% 57.33% 17.19% -
Total Cost 110,600 176,856 163,068 78,025 73,284 64,621 74,606 6.77%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 13.15% 14.61% 15.32% 19.91% 3.13% 3.48% 10.06% -
ROE 2.28% 4.18% 4.70% 3.44% 0.45% 0.45% 1.28% -
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 45.64 74.23 69.01 34.91 27.11 23.95 29.67 7.43%
EPS 5.93 10.75 10.53 6.95 0.87 0.86 3.01 11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 45.48 73.97 68.77 34.79 27.02 23.91 29.62 7.40%
EPS 5.91 10.72 10.49 6.93 0.87 0.86 3.01 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 4.45 2.83 3.09 4.53 6.05 6.81 5.29 -2.83%
P/EPS 34.21 19.53 20.23 22.73 188.78 190.35 52.12 -6.77%
EY 2.92 5.12 4.94 4.40 0.53 0.53 1.92 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 4.80 2.99 3.56 4.90 5.50 6.60 5.26 -1.51%
P/EPS 36.91 20.64 23.36 24.61 171.52 184.51 51.78 -5.48%
EY 2.71 4.84 4.28 4.06 0.58 0.54 1.93 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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