[SWKPLNT] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 76.85%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 558,703 843,444 607,542 398,776 317,958 344,481 424,164 4.69%
PBT 74,019 194,416 121,634 52,288 22,100 -25,033 49,867 6.80%
Tax -21,786 -45,541 -32,016 -13,184 -4,797 -6,443 -12,239 10.08%
NP 52,233 148,875 89,618 39,104 17,303 -31,476 37,628 5.61%
-
NP to SH 51,973 148,008 88,923 39,048 17,601 -31,203 40,447 4.26%
-
Tax Rate 29.43% 23.42% 26.32% 25.21% 21.71% - 24.54% -
Total Cost 506,470 694,569 517,924 359,672 300,655 375,957 386,536 4.60%
-
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 41,854 27,903 27,903 139 139 139 - -
Div Payout % 80.53% 18.85% 31.38% 0.36% 0.79% 0.00% - -
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 9.35% 17.65% 14.75% 9.81% 5.44% -9.14% 8.87% -
ROE 7.16% 20.64% 14.23% 6.93% 3.29% -5.81% 6.13% -
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 200.23 302.28 217.73 142.91 113.95 123.22 151.72 4.73%
EPS 18.63 53.04 31.87 13.99 6.31 -11.16 14.47 4.29%
DPS 15.00 10.00 10.00 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 200.15 302.15 217.64 142.86 113.90 123.41 151.95 4.69%
EPS 18.62 53.02 31.86 13.99 6.31 -11.18 14.49 4.26%
DPS 14.99 10.00 10.00 0.05 0.05 0.05 0.00 -
NAPS 2.5989 2.5689 2.2391 2.0192 1.9192 1.9229 2.3635 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 1.01 0.69 0.98 1.11 1.44 1.32 1.03 -0.32%
P/EPS 10.90 3.96 6.68 11.29 26.00 -14.60 10.85 0.07%
EY 9.18 25.26 14.96 8.86 3.85 -6.85 9.22 -0.07%
DY 7.39 4.76 4.69 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 1.09 0.73 1.13 1.20 1.31 1.28 1.03 0.94%
P/EPS 11.76 4.19 7.72 12.22 23.62 -14.16 10.78 1.46%
EY 8.51 23.89 12.95 8.18 4.23 -7.06 9.27 -1.41%
DY 6.85 4.50 4.07 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