[UTDPLT] QoQ Cumulative 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- 46.55%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Revenue 1,407,023 881,523 399,654 947,262 613,226 318,909 871,457 27.02%
PBT 478,246 278,585 91,912 385,734 267,305 117,644 266,443 33.92%
Tax -110,863 -66,168 -16,202 -84,242 -61,717 -36,116 -62,652 32.97%
NP 367,383 212,417 75,710 301,492 205,588 81,528 203,791 34.21%
-
NP to SH 364,756 210,610 74,825 300,101 204,776 81,190 203,067 33.97%
-
Tax Rate 23.18% 23.75% 17.63% 21.84% 23.09% 30.70% 23.51% -
Total Cost 1,039,640 669,106 323,944 645,770 407,638 237,381 667,666 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 13.68% 8.22% 2.77% 11.36% 11.98% 3.09% 7.96% -
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 339.22 212.53 96.35 228.37 221.76 153.77 419.39 -10.05%
EPS 87.94 50.78 18.04 72.35 84.63 39.15 97.73 -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 338.01 211.77 96.01 227.56 147.32 76.61 209.35 27.02%
EPS 87.63 50.59 17.98 72.09 49.19 19.50 48.78 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 4.03 6.45 14.99 6.41 6.00 16.14 5.96 -17.74%
P/EPS 15.56 26.98 80.05 20.23 17.96 63.40 25.58 -21.98%
EY 6.43 3.71 1.25 4.94 5.57 1.58 3.91 28.19%
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 4.14 6.41 15.26 6.31 6.11 16.60 6.01 -16.98%
P/EPS 15.97 26.82 81.49 19.90 18.28 65.19 25.79 -21.28%
EY 6.26 3.73 1.23 5.02 5.47 1.53 3.88 26.97%
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