[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
08-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 73.19%
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Revenue 1,993,787 1,344,166 642,908 1,407,023 881,523 399,654 947,262 45.07%
PBT 637,648 335,670 76,751 478,246 278,585 91,912 385,734 28.57%
Tax -193,230 -88,336 -15,141 -110,863 -66,168 -16,202 -84,242 51.45%
NP 444,418 247,334 61,610 367,383 212,417 75,710 301,492 21.41%
-
NP to SH 441,047 244,325 59,693 364,756 210,610 74,825 300,101 21.22%
-
Tax Rate 30.30% 26.32% 19.73% 23.18% 23.75% 17.63% 21.84% -
Total Cost 1,549,369 1,096,832 581,298 1,039,640 669,106 323,944 645,770 54.89%
-
Net Worth 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 6.46%
Dividend
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Net Worth 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 6.46%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
NP Margin 22.29% 18.40% 9.58% 26.11% 24.10% 18.94% 31.83% -
ROE 14.73% 9.47% 2.24% 13.68% 8.22% 2.77% 11.36% -
Per Share
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
RPS 480.68 324.06 155.00 339.22 212.53 96.35 228.37 45.08%
EPS 106.33 58.90 14.39 87.94 50.78 18.04 72.35 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.22 6.22 6.42 6.43 6.18 6.52 6.37 6.46%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
RPS 478.97 322.91 154.45 338.01 211.77 96.01 227.56 45.07%
EPS 105.95 58.69 14.34 87.63 50.59 17.98 72.09 21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1943 6.1978 6.3971 6.4071 6.158 6.4968 6.3473 6.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Date 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 -
Price 14.34 14.00 15.00 13.68 13.70 14.44 14.64 -
P/RPS 2.98 4.32 9.68 4.03 6.45 14.99 6.41 -31.81%
P/EPS 13.49 23.77 104.23 15.56 26.98 80.05 20.23 -18.34%
EY 7.42 4.21 0.96 6.43 3.71 1.25 4.94 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.25 2.34 2.13 2.22 2.21 2.30 -6.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Date 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 -
Price 14.34 14.00 16.90 14.04 13.62 14.70 14.40 -
P/RPS 2.98 4.32 10.90 4.14 6.41 15.26 6.31 -31.27%
P/EPS 13.49 23.77 117.43 15.97 26.82 81.49 19.90 -17.66%
EY 7.42 4.21 0.85 6.26 3.73 1.23 5.02 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.25 2.63 2.18 2.20 2.25 2.26 -6.16%

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