[SWKPLNT] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 46.05%
YoY- 308.27%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 127,321 111,456 183,890 145,533 98,881 69,402 70,936 10.23%
PBT 26,356 16,030 56,558 31,948 8,366 7,484 -1,649 -
Tax -7,084 -3,950 -12,891 -8,092 -2,384 -2,884 -146 90.86%
NP 19,272 12,080 43,667 23,856 5,982 4,600 -1,795 -
-
NP to SH 19,072 12,025 43,313 23,753 5,818 4,656 -1,736 -
-
Tax Rate 26.88% 24.64% 22.79% 25.33% 28.50% 38.54% - -
Total Cost 108,049 99,376 140,223 121,677 92,899 64,802 72,731 6.81%
-
Net Worth 767,338 722,692 700,370 608,289 558,344 550,644 547,945 5.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 13,951 13,951 13,951 13,951 139 139 139 115.42%
Div Payout % 73.15% 116.02% 32.21% 58.74% 2.40% 3.00% 0.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 767,338 722,692 700,370 608,289 558,344 550,644 547,945 5.76%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 15.14% 10.84% 23.75% 16.39% 6.05% 6.63% -2.53% -
ROE 2.49% 1.66% 6.18% 3.90% 1.04% 0.85% -0.32% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 45.63 39.94 65.90 52.16 35.42 24.83 25.37 10.26%
EPS 6.84 4.31 15.52 8.51 2.08 1.67 -0.62 -
DPS 5.00 5.00 5.00 5.00 0.05 0.05 0.05 115.29%
NAPS 2.75 2.59 2.51 2.18 2.00 1.97 1.96 5.80%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 45.47 39.81 65.68 51.98 35.31 24.79 25.33 10.23%
EPS 6.81 4.29 15.47 8.48 2.08 1.66 -0.62 -
DPS 4.98 4.98 4.98 4.98 0.05 0.05 0.05 115.14%
NAPS 2.7405 2.581 2.5013 2.1725 1.9941 1.9666 1.9569 5.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.19 2.17 2.64 2.30 1.42 1.55 1.79 -
P/RPS 4.80 5.43 4.01 4.41 4.01 6.24 7.05 -6.20%
P/EPS 32.04 50.35 17.01 27.02 68.14 93.05 -288.26 -
EY 3.12 1.99 5.88 3.70 1.47 1.07 -0.35 -
DY 2.28 2.30 1.89 2.17 0.04 0.03 0.03 105.67%
P/NAPS 0.80 0.84 1.05 1.06 0.71 0.79 0.91 -2.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 23/05/23 20/05/22 20/05/21 28/05/20 17/05/19 15/05/18 -
Price 2.18 2.14 2.70 2.43 1.59 1.58 1.65 -
P/RPS 4.78 5.36 4.10 4.66 4.49 6.36 6.50 -4.98%
P/EPS 31.89 49.66 17.39 28.55 76.29 94.85 -265.71 -
EY 3.14 2.01 5.75 3.50 1.31 1.05 -0.38 -
DY 2.29 2.34 1.85 2.06 0.03 0.03 0.03 105.82%
P/NAPS 0.79 0.83 1.08 1.11 0.80 0.80 0.84 -1.01%

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