[SWKPLNT] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 15.3%
YoY- 86.73%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 638,478 828,881 512,402 377,007 309,253 360,482 431,530 6.74%
PBT 93,683 193,001 106,636 29,291 24,895 -20,411 40,525 14.98%
Tax -27,931 -44,901 -27,115 -7,215 -7,634 -5,049 -10,423 17.84%
NP 65,752 148,100 79,521 22,076 17,261 -25,460 30,102 13.90%
-
NP to SH 65,423 147,386 78,930 22,080 17,571 -25,175 32,957 12.10%
-
Tax Rate 29.81% 23.26% 25.43% 24.63% 30.66% - 25.72% -
Total Cost 572,726 680,781 432,881 354,931 291,992 385,942 401,428 6.09%
-
Net Worth 722,692 700,370 608,289 558,344 550,644 547,945 559,128 4.36%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 41,854 27,903 27,903 139 139 139 - -
Div Payout % 63.98% 18.93% 35.35% 0.63% 0.80% 0.00% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 722,692 700,370 608,289 558,344 550,644 547,945 559,128 4.36%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 279,564 0.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.30% 17.87% 15.52% 5.86% 5.58% -7.06% 6.98% -
ROE 9.05% 21.04% 12.98% 3.95% 3.19% -4.59% 5.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 228.82 297.06 183.64 135.04 110.64 128.94 154.36 6.77%
EPS 23.45 52.82 28.29 7.91 6.29 -9.01 11.79 12.13%
DPS 15.00 10.00 10.00 0.05 0.05 0.05 0.00 -
NAPS 2.59 2.51 2.18 2.00 1.97 1.96 2.00 4.40%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 228.03 296.03 183.00 134.65 110.45 128.74 154.12 6.74%
EPS 23.37 52.64 28.19 7.89 6.28 -8.99 11.77 12.10%
DPS 14.95 9.97 9.97 0.05 0.05 0.05 0.00 -
NAPS 2.581 2.5013 2.1725 1.9941 1.9666 1.9569 1.9969 4.36%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.17 2.64 2.30 1.42 1.55 1.79 1.69 -
P/RPS 0.95 0.89 1.25 1.05 1.40 1.39 1.09 -2.26%
P/EPS 9.26 5.00 8.13 17.95 24.66 -19.88 14.34 -7.02%
EY 10.80 20.01 12.30 5.57 4.06 -5.03 6.98 7.54%
DY 6.91 3.79 4.35 0.04 0.03 0.03 0.00 -
P/NAPS 0.84 1.05 1.06 0.71 0.79 0.91 0.85 -0.19%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 20/05/22 20/05/21 28/05/20 17/05/19 15/05/18 18/05/17 -
Price 2.14 2.70 2.43 1.59 1.58 1.65 1.61 -
P/RPS 0.94 0.91 1.32 1.18 1.43 1.28 1.04 -1.67%
P/EPS 9.13 5.11 8.59 20.10 25.13 -18.32 13.66 -6.49%
EY 10.96 19.56 11.64 4.97 3.98 -5.46 7.32 6.95%
DY 7.01 3.70 4.12 0.03 0.03 0.03 0.00 -
P/NAPS 0.83 1.08 1.11 0.80 0.80 0.84 0.81 0.40%

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