[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 19.95%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,598,616 1,263,016 1,226,452 1,275,636 1,161,942 1,185,592 1,289,056 11.34%
PBT 367,648 514,312 534,610 470,576 355,257 376,744 349,744 2.52%
Tax -64,808 -112,322 -123,434 -144,464 -83,536 -90,264 -81,492 -10.80%
NP 302,840 401,989 411,176 326,112 271,721 286,480 268,252 6.24%
-
NP to SH 299,300 400,134 409,552 324,760 270,756 285,736 267,692 5.73%
-
Tax Rate 17.63% 21.84% 23.09% 30.70% 23.51% 23.96% 23.30% -
Total Cost 1,295,776 861,026 815,276 949,524 890,221 899,112 1,020,804 12.64%
-
Net Worth 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2,501,821 2,651,432 0.99%
Dividend
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2,501,821 2,651,432 0.99%
NOSH 416,268 416,268 416,268 208,134 208,134 208,134 208,134 41.35%
Ratio Analysis
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.94% 31.83% 33.53% 25.56% 23.39% 24.16% 20.81% -
ROE 11.07% 15.14% 23.97% 12.35% 10.61% 11.42% 10.10% -
Per Share
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
RPS 385.41 304.50 443.53 615.08 559.18 570.57 620.36 -21.15%
EPS 72.16 96.47 169.26 156.60 130.31 137.52 128.84 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.52 6.37 6.18 12.68 12.28 12.04 12.76 -28.48%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
RPS 384.04 303.41 294.63 306.45 279.13 284.81 309.67 11.34%
EPS 71.90 96.12 98.39 78.02 65.04 68.64 64.31 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4968 6.3473 4.1053 6.3174 6.1299 6.0101 6.3695 0.99%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Date 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 28/06/19 29/03/19 -
Price 14.44 14.64 13.30 24.82 25.00 26.80 27.32 -
P/RPS 3.75 4.81 3.00 4.04 4.47 4.70 4.40 -7.67%
P/EPS 20.01 15.18 8.98 15.85 19.19 19.49 21.21 -2.86%
EY 5.00 6.59 11.14 6.31 5.21 5.13 4.72 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.30 2.15 1.96 2.04 2.23 2.14 1.62%
Price Multiplier on Announcement Date
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Date 22/04/21 09/11/20 27/07/20 23/04/20 11/11/19 29/07/19 23/04/19 -
Price 14.70 14.40 13.54 25.52 25.20 26.04 27.52 -
P/RPS 3.81 4.73 3.05 4.15 4.51 4.56 4.44 -7.35%
P/EPS 20.37 14.93 9.14 16.30 19.34 18.94 21.36 -2.34%
EY 4.91 6.70 10.94 6.14 5.17 5.28 4.68 2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.26 2.19 2.01 2.05 2.16 2.16 2.05%

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