[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -50.9%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,839,948 2,658,382 2,688,332 2,571,632 1,876,030 1,763,046 1,598,616 7.28%
PBT 600,136 850,197 671,340 307,004 637,661 557,170 367,648 27.76%
Tax -150,300 -257,640 -176,672 -60,564 -147,817 -132,336 -64,808 52.28%
NP 449,836 592,557 494,668 246,440 489,844 424,834 302,840 21.87%
-
NP to SH 448,360 588,062 488,650 238,772 486,341 421,220 299,300 22.39%
-
Tax Rate 25.04% 30.30% 26.32% 19.73% 23.18% 23.75% 17.63% -
Total Cost 1,390,112 2,065,825 2,193,664 2,325,192 1,386,186 1,338,212 1,295,776 3.57%
-
Net Worth 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 6.39%
Dividend
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 6.39%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 24.45% 22.29% 18.40% 9.58% 26.11% 24.10% 18.94% -
ROE 14.65% 19.64% 18.94% 8.97% 18.24% 16.43% 11.07% -
Per Share
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
RPS 443.59 640.91 648.13 619.99 452.29 425.05 385.41 7.28%
EPS 108.08 141.77 117.80 57.56 117.25 101.56 72.16 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.38 7.22 6.22 6.42 6.43 6.18 6.52 6.39%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
RPS 442.01 638.62 645.82 617.78 450.68 423.54 384.04 7.28%
EPS 107.71 141.27 117.39 57.36 116.83 101.19 71.90 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3537 7.1943 6.1978 6.3971 6.4071 6.158 6.4968 6.39%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Date 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 -
Price 16.40 14.34 14.00 15.00 13.68 13.70 14.44 -
P/RPS 3.70 2.24 2.16 2.42 3.02 3.22 3.75 -0.66%
P/EPS 15.17 10.11 11.88 26.06 11.67 13.49 20.01 -12.92%
EY 6.59 9.89 8.41 3.84 8.57 7.41 5.00 14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.99 2.25 2.34 2.13 2.22 2.21 0.22%
Price Multiplier on Announcement Date
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Date 27/04/23 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 -
Price 16.74 14.34 14.00 16.90 14.04 13.62 14.70 -
P/RPS 3.77 2.24 2.16 2.73 3.10 3.20 3.81 -0.52%
P/EPS 15.49 10.11 11.88 29.36 11.97 13.41 20.37 -12.79%
EY 6.46 9.89 8.41 3.41 8.35 7.46 4.91 14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.99 2.25 2.63 2.18 2.20 2.25 0.44%

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