End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
2.17 MYR | -0.46% | +0.93% | +3.33% |
04-16 | Sarawak Plantation Berhad Reports Production Results for the Month of March 2024 | CI |
03-06 | Sarawak Plantation Berhad Reports Production Results for the Month of February 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 586 | 627.8 | 692 | 588.8 | 586 | 605.5 | - |
Enterprise Value (EV) 1 | 586 | 627.8 | 692 | 588.8 | 471.4 | 605.5 | 605.5 |
P/E ratio | 28 x | 10.3 x | 5.41 x | 6.09 x | 9.09 x | 9.53 x | 8.7 x |
Yield | 2.38% | 4.44% | 4.03% | 7.11% | 4.76% | 4.84% | 5.38% |
Capitalization / Revenue | 1.69 x | 1.35 x | 0.88 x | 0.83 x | 1.03 x | 1.06 x | 0.97 x |
EV / Revenue | 1.69 x | 1.35 x | 0.88 x | 0.83 x | 1.03 x | 1.06 x | 0.97 x |
EV / EBITDA | 11.6 x | 6.46 x | 3.68 x | 3.26 x | 4.68 x | 4.94 x | 4.56 x |
EV / FCF | - | - | - | - | 8.76 x | 8.85 x | 8.8 x |
FCF Yield | - | - | - | - | 11.4% | 11.3% | 11.4% |
Price to Book | 1.06 x | 1.08 x | 1.03 x | 0.83 x | 0.78 x | 0.78 x | 0.77 x |
Nbr of stocks (in thousands) | 279,032 | 279,032 | 279,032 | 279,032 | 279,032 | 279,032 | - |
Reference price 2 | 2.100 | 2.250 | 2.480 | 2.110 | 2.100 | 2.170 | 2.170 |
Announcement Date | 18/02/20 | 19/02/21 | 23/02/22 | 21/02/23 | 26/02/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 347.5 | 465.8 | 790.5 | 710.9 | 570.7 | 571.4 | 622.4 |
EBITDA 1 | 50.54 | 97.18 | 188.2 | 180.8 | 125.2 | 122.5 | 132.9 |
EBIT 1 | 25.06 | 67.23 | 147 | 138.9 | 82.92 | 88 | 93.7 |
Operating Margin | 7.21% | 14.44% | 18.6% | 19.54% | 14.53% | 15.4% | 15.06% |
Earnings before Tax (EBT) 1 | 28.41 | 83.05 | 168.4 | 134.2 | 87.44 | 83.77 | 98.08 |
Net income 1 | 20.92 | 61 | 127.8 | 96.71 | 64.44 | 63.19 | 79.02 |
Net margin | 6.02% | 13.1% | 16.17% | 13.6% | 11.29% | 11.06% | 12.7% |
EPS 2 | 0.0750 | 0.2186 | 0.4581 | 0.3466 | 0.2310 | 0.2277 | 0.2495 |
Free Cash Flow 1 | - | - | - | - | 66.88 | 68.4 | 68.8 |
FCF margin | - | - | - | - | 11.72% | 11.97% | 11.05% |
FCF Conversion (EBITDA) | - | - | - | - | 53.44% | 55.84% | 51.77% |
FCF Conversion (Net income) | - | - | - | - | 103.79% | 108.25% | 87.07% |
Dividend per Share 2 | 0.0500 | 0.1000 | 0.1000 | 0.1500 | 0.1000 | 0.1050 | 0.1167 |
Announcement Date | 18/02/20 | 19/02/21 | 23/02/22 | 21/02/23 | 26/02/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | 115 | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | 66.9 | 68.4 | 68.8 |
ROE (net income / shareholders' equity) | 2.96% | 10.7% | 20.4% | 14% | 8.82% | 8.23% | 9.44% |
ROA (Net income/ Total Assets) | 1.92% | 7.13% | 13.8% | 10% | 6.76% | 6.9% | 7.07% |
Assets 1 | 1,087 | 856 | 926.3 | 962.7 | 953.3 | 915.7 | 1,118 |
Book Value Per Share 2 | 1.980 | 2.090 | 2.400 | 2.550 | 2.680 | 2.780 | 2.810 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 30.5 | - | - | 14.4 | 48.9 | 35.8 |
Capex / Sales | - | 6.55% | - | - | 2.52% | 8.56% | 5.75% |
Announcement Date | 18/02/20 | 19/02/21 | 23/02/22 | 21/02/23 | 26/02/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+3.33% | 129M | |
+27.85% | 6.94B | |
-0.45% | 6.67B | |
+3.31% | 5.38B | |
+1.92% | 2.53B | |
+43.93% | 2.25B | |
-0.70% | 1.59B | |
+13.17% | 1.02B | |
+9.09% | 879M | |
-0.92% | 783M |
- Stock Market
- Equities
- SWKPLNT Stock
- Financials Sarawak Plantation