[SWKPLNT] YoY 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- -22.83%
YoY- 100.02%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
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 159,224 158,083 243,637 132,224 108,924 89,283 100,119 8.03%
PBT 12,510 11,111 43,787 21,873 10,717 -456 -37,025 -
Tax -3,729 -5,897 -11,113 -5,553 -2,100 1,554 -1,349 18.45%
NP 8,781 5,214 32,674 16,320 8,617 1,098 -38,374 -
-
NP to SH 8,738 5,128 32,532 16,264 8,675 1,177 -38,288 -
-
Tax Rate 29.81% 53.07% 25.38% 25.39% 19.60% - - -
Total Cost 150,443 152,869 210,963 115,904 100,307 88,185 138,493 1.38%
-
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 - - 13,951 - - - - -
Div Payout % - - 42.89% - - - - -
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 5.51% 3.30% 13.41% 12.34% 7.91% 1.23% -38.33% -
ROE 1.17% 0.72% 4.86% 2.79% 1.57% 0.22% -6.09% -
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 57.06 56.65 87.32 47.39 39.04 31.94 35.81 8.07%
EPS 3.13 1.84 11.66 5.83 3.11 0.42 -13.70 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 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 57.04 56.63 87.28 47.37 39.02 31.98 35.87 8.03%
EPS 3.13 1.84 11.65 5.83 3.11 0.42 -13.72 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.6789 2.549 2.399 2.0891 1.9792 1.9529 2.2534 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 3.68 3.72 2.84 4.75 5.38 5.32 5.03 -5.07%
P/EPS 67.06 114.81 21.27 38.60 67.55 403.79 -13.14 -
EY 1.49 0.87 4.70 2.59 1.48 0.25 -7.61 -
DY 0.00 0.00 2.02 0.00 0.00 0.00 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 3.72 3.92 3.62 4.56 4.48 4.73 5.00 -4.80%
P/EPS 67.70 120.80 27.10 37.06 56.29 358.66 -13.07 -
EY 1.48 0.83 3.69 2.70 1.78 0.28 -7.65 -
DY 0.00 0.00 1.58 0.00 0.00 0.00 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