SWKPLNT | SARAWAK PLANTATION BHD

2.19 (0.0%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

SWKPLNT | SARAWAK PLANTATION BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
26 Feb 24 Q4 Dec 23 4 31 Dec 23 159.22 12.51 8.74 5.5% 0.00 3.13 7.8% 0.7% 67.8% 70.4%
27 Nov 23 Q3 Sep 23 3 31 Dec 23 172.65 36.50 27.12 15.7% 5.00 9.72 35.6% 6.7% 63.8% 48.5%
22 Aug 23 Q2 Jun 23 2 31 Dec 23 127.35 22.40 16.56 13.0% 0.00 5.93 14.3% 38.5% 37.7% 44.8%
23 May 23 Q1 Mar 23 1 31 Dec 23 111.46 16.03 12.03 10.8% 5.00 4.31 29.5% 39.4% 134.5% 72.2%
21 Feb 23 Q4 Dec 22 4 31 Dec 22 158.08 11.11 5.13 3.2% 0.00 1.84 2.3% 35.1% 71.9% 84.2%
29 Nov 22 Q3 Sep 22 3 31 Dec 22 161.81 24.47 18.26 11.3% 10.00 6.55 21.9% 22.5% 39.1% 56.7%
23 Aug 22 Q2 Jun 22 2 31 Dec 22 207.12 42.07 30.01 14.5% 0.00 10.75 12.6% 7.6% 30.7% 2.1%
20 May 22 Q1 Mar 22 1 31 Dec 22 183.89 56.56 43.31 23.6% 5.00 15.52 24.5% 26.4% 33.1% 82.3%
23 Feb 22 Q4 Dec 21 4 31 Dec 21 243.64 43.79 32.53 13.3% 5.00 11.66 16.7% 84.3% 22.8% 100.0%
19 Nov 21 Q3 Sep 21 3 31 Dec 21 208.79 52.00 42.16 20.2% 0.00 15.11 8.4% 52.2% 43.5% 116.0%
27 Aug 21 Q2 Jun 21 2 31 Dec 21 192.56 40.65 29.39 15.3% 0.00 10.53 32.3% 97.7% 23.7% 51.5%
20 May 21 Q1 Mar 21 1 31 Dec 21 145.53 31.95 23.75 16.3% 5.00 8.51 10.1% 47.2% 46.0% 308.3%
19 Feb 21 Q4 Dec 20 4 31 Dec 20 132.22 21.87 16.26 12.3% 0.00 5.83 3.6% 21.4% 16.7% 87.5%
20 Nov 20 Q3 Sep 20 3 31 Dec 20 137.22 27.16 19.52 14.2% 5.00 7.00 40.9% 46.7% 0.7% 278.1%
18 Aug 20 Q2 Jun 20 2 31 Dec 20 97.42 25.66 19.39 19.9% 0.00 6.95 1.5% 28.8% 233.3% 700.0%
28 May 20 Q1 Mar 20 1 31 Dec 20 98.88 8.37 5.82 5.9% 0.05 2.08 9.2% 42.5% 32.9% 25.0%
18 Feb 20 Q4 Dec 19 4 31 Dec 19 108.92 10.72 8.68 8.0% 0.00 3.11 16.4% 22.0% 68.0% 637.0%
19 Nov 19 Q3 Sep 19 3 31 Dec 19 93.55 7.55 5.16 5.5% 0.00 1.85 23.7% 11.9% 113.0% 44.8%
15 Aug 19 Q2 Jun 19 2 31 Dec 19 75.65 2.66 2.42 3.2% 0.00 0.87 9.0% 13.0% 47.9% 1.2%
17 May 19 Q1 Mar 19 1 31 Dec 19 69.40 7.48 4.66 6.7% 0.05 1.67 22.3% 2.2% 295.6% 368.2%
21 Feb 19 Q4 Dec 18 4 31 Dec 18 89.28 -0.46 1.18 1.3% 0.00 0.42 6.8% 10.8% 87.4% 103.1%
22 Nov 18 Q3 Sep 18 3 31 Dec 18 83.62 12.41 9.34 11.2% 0.00 3.34 24.9% 21.5% 290.3% 45.4%
16 Aug 18 Q2 Jun 18 2 31 Dec 18 66.95 5.45 2.39 3.6% 0.00 0.86 5.6% 19.3% 237.9% 71.6%
15 May 18 Q1 Mar 18 1 31 Dec 18 70.94 -1.65 -1.74 -2.5% 0.05 -0.62 29.1% 35.3% 95.5% 113.2%
23 Feb 18 Q4 Dec 17 4 31 Dec 17 100.12 -37.02 -38.29 -38.2% 0.00 -13.70 6.0% 9.8% 695.7% 681.9%
24 Nov 17 Q3 Sep 17 3 31 Dec 17 106.48 8.19 6.43 6.0% 0.00 2.30 28.4% 11.7% 23.7% 47.6%
18 Aug 17 Q2 Jun 17 2 31 Dec 17 82.95 10.07 8.42 10.2% 0.00 3.01 24.3% 8.2% 36.1% 104.0%
18 May 17 Q1 Mar 17 1 31 Dec 17 109.63 17.22 13.19 12.0% 0.00 4.72 1.2% 76.6% 100.4% 1844.3%
24 Feb 17 Q4 Dec 16 4 31 Dec 16 110.95 8.53 6.58 5.9% 0.00 2.35 8.0% 21.5% 46.3% 128.9%
17 Nov 16 Q3 Sep 16 3 31 Dec 16 120.63 14.05 12.26 10.2% 0.00 4.38 33.6% 42.7% 196.9% 88.3%
18 Aug 16 Q2 Jun 16 2 31 Dec 16 90.31 4.67 4.13 4.6% 0.00 1.48 45.5% 3.3% 646.2% 8.2%
20 May 16 Q1 Mar 16 1 31 Dec 16 62.07 -1.51 -0.76 -1.2% 0.00 -0.27 32.0% 12.5% 126.3% 110.2%
18 Feb 16 Q4 Dec 15 4 31 Dec 15 91.31 3.35 2.88 3.1% 4.50 1.03 8.0% 6.1% 55.8% 87.7%
27 Nov 15 Q3 Sep 15 3 31 Dec 15 84.55 6.41 6.51 7.7% 0.00 2.33 3.3% 10.2% 44.7% 9.0%
21 Aug 15 Q2 Jun 15 2 31 Dec 15 87.46 5.44 4.50 5.1% 0.00 1.61 23.3% 7.5% 39.4% 66.3%
22 May 15 Q1 Mar 15 1 31 Dec 15 70.91 7.27 7.42 10.5% 0.00 2.65 27.1% 31.8% 68.3% 57.4%
24 Feb 15 31/12/14 4 31/12/14 97.22 25.27 23.39 24.1% 3.00 8.37 3.3% 13.9% 227.1% 55.0%

Historical Dividends

Financial Ratios

EPS 23.02 sen
Trailing PE (Sector Median: 15.9) 9.5
PEG 3.63
Altman Z 1.1
Beaver 0.381
Current Ratio 3.26
Debt-Equity (DE) Ratio 0.29
FCF Yield 10.91 %
Revenue QoQ -7.77 %
Revenue YoY 0.72%
Profit QoQ -67.78 %
Profit YoY 70.4 %
Profit Margin (Sector Median: 8.7) 11.29 %
ROE (ROIC: 8.58) 8.68 %
Dividend Per Share (DPS) 10.0 sen
Dividend Yield (DY) 4.57 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 15.9)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 8.7)
ROE (ROIC: 7.79)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 4 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 2.68
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 8.74
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 65.47
Expected Revenue (M) 425.16
Expected Growth (%) 6.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO WONG KUO HEA added 91000.0 units announced on 08 Dec 2023 at ~RM2.15

DATO WONG KUO HEA added 152400.0 units announced on 06 Dec 2023 at ~RM2.14

DATO WONG KUO HEA added 78400.0 units announced on 04 Dec 2023 at ~RM2.16

DATO WONG KUO HEA added 219200.0 units announced on 30 Nov 2023 at ~RM2.15

DATO WONG KUO HEA added 207200.0 units announced on 10 Aug 2023 at ~RM2.18

DATO WONG KUO HEA added 30000.0 units announced on 28 Feb 2023 at ~RM2.13

DATO WONG KUO HEA added 76900.0 units announced on 27 Feb 2023 at ~RM2.12

DATO WONG KUO HEA added 242100.0 units announced on 24 Feb 2023 at ~RM2.12

DATO WONG KUO HEA added 132800.0 units announced on 06 Jan 2023 at ~RM2.18

DATO WONG KUO HEA added 160000.0 units announced on 05 Jan 2023 at ~RM2.13

DATO WONG KUO HEA added 5000.0 units announced on 05 Oct 2022 at ~RM1.95

DATO WONG KUO HEA added 55000.0 units announced on 29 Sep 2022 at ~RM1.91

DATO WONG KUO HEA added 155000.0 units announced on 28 Sep 2022 at ~RM1.96

DATO WONG KUO HEA added 143600.0 units announced on 27 Jun 2022 at ~RM1.99

DATUK ABDUL HAMED BIN SEPAWI added 143600.0 units announced on 27 Jun 2022 at ~RM1.99

DATO WONG KUO HEA reduced 60000.0 units announced on 13 Jun 2022 at ~RM2.43

DATUK ABDUL HAMED BIN SEPAWI reduced 60000.0 units announced on 13 Jun 2022 at ~RM2.43

DATUK ABDUL HAMED BIN SEPAWI reduced 121600.0 units announced on 20 Apr 2022 at ~RM2.86

DATO WONG KUO HEA reduced 121600.0 units announced on 20 Apr 2022 at ~RM2.86

DATO WONG KUO HEA reduced 175000.0 units announced on 15 Apr 2022 at ~RM2.85

DATUK ABDUL HAMED BIN SEPAWI reduced 55000.0 units announced on 15 Apr 2022 at ~RM2.85

DATO WONG KUO HEA reduced 451200.0 units announced on 14 Apr 2022 at ~RM2.85

DATUK ABDUL HAMED BIN SEPAWI reduced 351200.0 units announced on 14 Apr 2022 at ~RM2.85

DATO WONG KUO HEA reduced 304000.0 units announced on 13 Apr 2022 at ~RM2.88

DATUK ABDUL HAMED BIN SEPAWI reduced 154100.0 units announced on 13 Apr 2022 at ~RM2.88

DATUK ABDUL HAMED BIN SEPAWI reduced 85000.0 units announced on 14 Mar 2022 at ~RM2.74

DATO WONG KUO HEA reduced 85000.0 units announced on 14 Mar 2022 at ~RM2.74

DATUK ABDUL HAMED BIN SEPAWI reduced 973100.0 units announced on 11 Mar 2022 at ~RM2.74

DATO WONG KUO HEA reduced 973100.0 units announced on 11 Mar 2022 at ~RM2.74

DATUK ABDUL HAMED BIN SEPAWI reduced 260000.0 units announced on 10 Mar 2022 at ~RM2.74

DATO WONG KUO HEA reduced 260000.0 units announced on 10 Mar 2022 at ~RM2.74

DATO WONG KUO HEA reduced 30100.0 units announced on 09 Mar 2022 at ~RM2.86

DATUK ABDUL HAMED BIN SEPAWI reduced 540100.0 units announced on 08 Mar 2022 at ~RM3.12

DATO WONG KUO HEA reduced 640100.0 units announced on 08 Mar 2022 at ~RM3.12

DATO WONG KUO HEA reduced 459900.0 units announced on 07 Mar 2022 at ~RM3.29

DATUK ABDUL HAMED BIN SEPAWI reduced 459900.0 units announced on 07 Mar 2022 at ~RM3.29

DATO WONG KUO HEA reduced 270000.0 units announced on 04 Mar 2022 at ~RM2.97

DATO WONG KUO HEA added 120000.0 units announced on 08 Feb 2021 at ~RM2.25

Summary


Market Cap: 613 M.

Number of Shares: 280 M.

Adjusted Float: 45.8%.

Stock highly correlated with

TSH (65%)

MHC (60%)

TAANN (60%)

FIAMMA (59%)

Sarawak Plantation Berhad, an investment holding company, is engaged in the development, cultivation, and management of oil palm plantations and milling of fresh fruit bunches into crude palm oil and palm kernel in Malaysia. The company is also engaged in the provision of management, agronomic, consultancy, and marketing services; and transportation services. In addition, it is involved in the marketing of water tank and farm machinery; and plantation of teak trees. The company sells its products to refiners, feed millers, and poultry farms. As of December 31, 2008, it owned 52,071 hectares of land. The company was incorporated in 1997 and is based in Miri, Malaysia.

Sectors: Plantation

Code: 5135

Website: http://www.spbgroup.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.