[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -25.2%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,571,632 1,876,030 1,763,046 1,598,616 1,263,016 1,226,452 1,275,636 41.98%
PBT 307,004 637,661 557,170 367,648 514,312 534,610 470,576 -19.22%
Tax -60,564 -147,817 -132,336 -64,808 -112,322 -123,434 -144,464 -35.25%
NP 246,440 489,844 424,834 302,840 401,989 411,176 326,112 -13.06%
-
NP to SH 238,772 486,341 421,220 299,300 400,134 409,552 324,760 -14.25%
-
Tax Rate 19.73% 23.18% 23.75% 17.63% 21.84% 23.09% 30.70% -
Total Cost 2,325,192 1,386,186 1,338,212 1,295,776 861,026 815,276 949,524 56.48%
-
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
Dividend
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 208,134 41.42%
Ratio Analysis
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.58% 26.11% 24.10% 18.94% 31.83% 33.53% 25.56% -
ROE 8.97% 18.24% 16.43% 11.07% 15.14% 23.97% 12.35% -
Per Share
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 619.99 452.29 425.05 385.41 304.50 443.53 615.08 0.39%
EPS 57.56 117.25 101.56 72.16 96.47 169.26 156.60 -39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.43 6.18 6.52 6.37 6.18 12.68 -28.84%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 617.78 450.68 423.54 384.04 303.41 294.63 306.45 41.98%
EPS 57.36 116.83 101.19 71.90 96.12 98.39 78.02 -14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3971 6.4071 6.158 6.4968 6.3473 4.1053 6.3174 0.62%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 -
Price 15.00 13.68 13.70 14.44 14.64 13.30 24.82 -
P/RPS 2.42 3.02 3.22 3.75 4.81 3.00 4.04 -22.60%
P/EPS 26.06 11.67 13.49 20.01 15.18 8.98 15.85 28.22%
EY 3.84 8.57 7.41 5.00 6.59 11.14 6.31 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.13 2.22 2.21 2.30 2.15 1.96 9.26%
Price Multiplier on Announcement Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 23/04/20 -
Price 16.90 14.04 13.62 14.70 14.40 13.54 25.52 -
P/RPS 2.73 3.10 3.20 3.81 4.73 3.05 4.15 -18.89%
P/EPS 29.36 11.97 13.41 20.37 14.93 9.14 16.30 34.20%
EY 3.41 8.35 7.46 4.91 6.70 10.94 6.14 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.18 2.20 2.25 2.26 2.19 2.01 14.38%

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