[SWKPLNT] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 127,350 111,456 158,083 161,814 207,125 183,890 243,637 -35.19% QoQ % 14.26% -29.50% -2.31% -21.88% 12.64% -24.52% - Horiz. % 52.27% 45.75% 64.88% 66.42% 85.01% 75.48% 100.00%
PBT 22,404 16,030 11,111 24,474 42,068 56,558 43,787 -36.11% QoQ % 39.76% 44.27% -54.60% -41.82% -25.62% 29.17% - Horiz. % 51.17% 36.61% 25.38% 55.89% 96.07% 129.17% 100.00%
Tax -5,654 -3,950 -5,897 -6,285 -11,799 -12,891 -11,113 -36.35% QoQ % -43.14% 33.02% 6.17% 46.73% 8.47% -16.00% - Horiz. % 50.88% 35.54% 53.06% 56.56% 106.17% 116.00% 100.00%
NP 16,750 12,080 5,214 18,189 30,269 43,667 32,674 -36.03% QoQ % 38.66% 131.68% -71.33% -39.91% -30.68% 33.64% - Horiz. % 51.26% 36.97% 15.96% 55.67% 92.64% 133.64% 100.00%
NP to SH 16,557 12,025 5,128 18,263 30,007 43,313 32,532 -36.33% QoQ % 37.69% 134.50% -71.92% -39.14% -30.72% 33.14% - Horiz. % 50.89% 36.96% 15.76% 56.14% 92.24% 133.14% 100.00%
Tax Rate 25.24 % 24.64 % 53.07 % 25.68 % 28.05 % 22.79 % 25.38 % -0.37% QoQ % 2.44% -53.57% 106.66% -8.45% 23.08% -10.20% - Horiz. % 99.45% 97.08% 209.10% 101.18% 110.52% 89.80% 100.00%
Total Cost 110,600 99,376 152,869 143,625 176,856 140,223 210,963 -35.06% QoQ % 11.29% -34.99% 6.44% -18.79% 26.12% -33.53% - Horiz. % 52.43% 47.11% 72.46% 68.08% 83.83% 66.47% 100.00%
Net Worth 725,483 722,692 711,531 733,854 717,112 700,370 669,676 5.50% QoQ % 0.39% 1.57% -3.04% 2.33% 2.39% 4.58% - Horiz. % 108.33% 107.92% 106.25% 109.58% 107.08% 104.58% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 13,951 - 27,903 - 13,951 13,951 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% 100.00%
Div Payout % - % 116.02 % - % 152.79 % - % 32.21 % 42.89 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.90% - Horiz. % 0.00% 270.51% 0.00% 356.24% 0.00% 75.10% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 725,483 722,692 711,531 733,854 717,112 700,370 669,676 5.50% QoQ % 0.39% 1.57% -3.04% 2.33% 2.39% 4.58% - Horiz. % 108.33% 107.92% 106.25% 109.58% 107.08% 104.58% 100.00%
NOSH 279,032 279,032 279,032 279,032 279,032 279,032 279,032 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.15 % 10.84 % 3.30 % 11.24 % 14.61 % 23.75 % 13.41 % -1.30% QoQ % 21.31% 228.48% -70.64% -23.07% -38.48% 77.11% - Horiz. % 98.06% 80.84% 24.61% 83.82% 108.95% 177.11% 100.00%
ROE 2.28 % 1.66 % 0.72 % 2.49 % 4.18 % 6.18 % 4.86 % -39.71% QoQ % 37.35% 130.56% -71.08% -40.43% -32.36% 27.16% - Horiz. % 46.91% 34.16% 14.81% 51.23% 86.01% 127.16% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.64 39.94 56.65 57.99 74.23 65.90 87.32 -35.19% QoQ % 14.27% -29.50% -2.31% -21.88% 12.64% -24.53% - Horiz. % 52.27% 45.74% 64.88% 66.41% 85.01% 75.47% 100.00%
EPS 5.93 4.31 1.84 6.55 10.75 15.52 11.66 -36.36% QoQ % 37.59% 134.24% -71.91% -39.07% -30.73% 33.10% - Horiz. % 50.86% 36.96% 15.78% 56.17% 92.20% 133.10% 100.00%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% 100.00%
NAPS 2.6000 2.5900 2.5500 2.6300 2.5700 2.5100 2.4000 5.50% QoQ % 0.39% 1.57% -3.04% 2.33% 2.39% 4.58% - Horiz. % 108.33% 107.92% 106.25% 109.58% 107.08% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.48 39.81 56.46 57.79 73.97 65.68 87.01 -35.19% QoQ % 14.24% -29.49% -2.30% -21.87% 12.62% -24.51% - Horiz. % 52.27% 45.75% 64.89% 66.42% 85.01% 75.49% 100.00%
EPS 5.91 4.29 1.83 6.52 10.72 15.47 11.62 -36.36% QoQ % 37.76% 134.43% -71.93% -39.18% -30.70% 33.13% - Horiz. % 50.86% 36.92% 15.75% 56.11% 92.25% 133.13% 100.00%
DPS 0.00 4.98 0.00 9.97 0.00 4.98 4.98 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 200.20% 0.00% 100.00% 100.00%
NAPS 2.5910 2.5810 2.5412 2.6209 2.5611 2.5013 2.3917 5.50% QoQ % 0.39% 1.57% -3.04% 2.33% 2.39% 4.58% - Horiz. % 108.33% 107.91% 106.25% 109.58% 107.08% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.0300 2.1700 2.1100 1.9400 2.1000 2.6400 2.4800 -
P/RPS 4.45 5.43 3.72 3.35 2.83 4.01 2.84 35.02% QoQ % -18.05% 45.97% 11.04% 18.37% -29.43% 41.20% - Horiz. % 156.69% 191.20% 130.99% 117.96% 99.65% 141.20% 100.00%
P/EPS 34.21 50.35 114.81 29.64 19.53 17.01 21.27 37.39% QoQ % -32.06% -56.14% 287.35% 51.77% 14.81% -20.03% - Horiz. % 160.84% 236.72% 539.77% 139.35% 91.82% 79.97% 100.00%
EY 2.92 1.99 0.87 3.37 5.12 5.88 4.70 -27.25% QoQ % 46.73% 128.74% -74.18% -34.18% -12.93% 25.11% - Horiz. % 62.13% 42.34% 18.51% 71.70% 108.94% 125.11% 100.00%
DY 0.00 2.30 0.00 5.15 0.00 1.89 2.02 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.44% - Horiz. % 0.00% 113.86% 0.00% 254.95% 0.00% 93.56% 100.00%
P/NAPS 0.78 0.84 0.83 0.74 0.82 1.05 1.03 -16.96% QoQ % -7.14% 1.20% 12.16% -9.76% -21.90% 1.94% - Horiz. % 75.73% 81.55% 80.58% 71.84% 79.61% 101.94% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 21/02/23 29/11/22 23/08/22 20/05/22 23/02/22 -
Price 2.1900 2.1400 2.2200 2.2600 2.2200 2.7000 3.1600 -
P/RPS 4.80 5.36 3.92 3.90 2.99 4.10 3.62 20.76% QoQ % -10.45% 36.73% 0.51% 30.43% -27.07% 13.26% - Horiz. % 132.60% 148.07% 108.29% 107.73% 82.60% 113.26% 100.00%
P/EPS 36.91 49.66 120.80 34.53 20.64 17.39 27.10 22.94% QoQ % -25.67% -58.89% 249.84% 67.30% 18.69% -35.83% - Horiz. % 136.20% 183.25% 445.76% 127.42% 76.16% 64.17% 100.00%
EY 2.71 2.01 0.83 2.90 4.84 5.75 3.69 -18.65% QoQ % 34.83% 142.17% -71.38% -40.08% -15.83% 55.83% - Horiz. % 73.44% 54.47% 22.49% 78.59% 131.17% 155.83% 100.00%
DY 0.00 2.34 0.00 4.42 0.00 1.85 1.58 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.09% - Horiz. % 0.00% 148.10% 0.00% 279.75% 0.00% 117.09% 100.00%
P/NAPS 0.84 0.83 0.87 0.86 0.86 1.08 1.32 -26.08% QoQ % 1.20% -4.60% 1.16% 0.00% -20.37% -18.18% - Horiz. % 63.64% 62.88% 65.91% 65.15% 65.15% 81.82% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SPB QTRLY INTERIM REPORT - Q3 30.09.2022.pdf 
