[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -2.3%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Revenue 1,876,030 1,763,046 1,598,616 1,263,016 1,226,452 1,275,636 1,161,942 27.02%
PBT 637,661 557,170 367,648 514,312 534,610 470,576 355,257 33.92%
Tax -147,817 -132,336 -64,808 -112,322 -123,434 -144,464 -83,536 32.97%
NP 489,844 424,834 302,840 401,989 411,176 326,112 271,721 34.21%
-
NP to SH 486,341 421,220 299,300 400,134 409,552 324,760 270,756 33.96%
-
Tax Rate 23.18% 23.75% 17.63% 21.84% 23.09% 30.70% 23.51% -
Total Cost 1,386,186 1,338,212 1,295,776 861,026 815,276 949,524 890,221 24.74%
-
Net Worth 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2.23%
Dividend
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Net Worth 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2.23%
NOSH 416,268 416,268 416,268 416,268 416,268 208,134 208,134 41.35%
Ratio Analysis
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
NP Margin 26.11% 24.10% 18.94% 31.83% 33.53% 25.56% 23.39% -
ROE 18.24% 16.43% 11.07% 15.14% 23.97% 12.35% 10.61% -
Per Share
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
RPS 452.29 425.05 385.41 304.50 443.53 615.08 559.18 -10.05%
EPS 117.25 101.56 72.16 96.47 169.26 156.60 130.31 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.43 6.18 6.52 6.37 6.18 12.68 12.28 -27.60%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
RPS 450.68 423.54 384.04 303.41 294.63 306.45 279.13 27.02%
EPS 116.83 101.19 71.90 96.12 98.39 78.02 65.04 33.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4071 6.158 6.4968 6.3473 4.1053 6.3174 6.1299 2.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Date 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 -
Price 13.68 13.70 14.44 14.64 13.30 24.82 25.00 -
P/RPS 3.02 3.22 3.75 4.81 3.00 4.04 4.47 -17.78%
P/EPS 11.67 13.49 20.01 15.18 8.98 15.85 19.19 -21.99%
EY 8.57 7.41 5.00 6.59 11.14 6.31 5.21 28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.22 2.21 2.30 2.15 1.96 2.04 2.17%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Date 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 23/04/20 11/11/19 -
Price 14.04 13.62 14.70 14.40 13.54 25.52 25.20 -
P/RPS 3.10 3.20 3.81 4.73 3.05 4.15 4.51 -17.07%
P/EPS 11.97 13.41 20.37 14.93 9.14 16.30 19.34 -21.30%
EY 8.35 7.46 4.91 6.70 10.94 6.14 5.17 27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.20 2.25 2.26 2.19 2.01 2.05 3.11%

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