[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
07-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 80.52%
YoY- 20.92%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Revenue 1,470,219 930,061 459,987 1,993,787 1,344,166 642,908 1,407,023 2.22%
PBT 663,120 357,205 150,034 637,648 335,670 76,751 478,246 17.75%
Tax -153,958 -84,751 -37,575 -193,230 -88,336 -15,141 -110,863 17.84%
NP 509,162 272,454 112,459 444,418 247,334 61,610 367,383 17.72%
-
NP to SH 506,787 271,105 112,090 441,047 244,325 59,693 364,756 17.87%
-
Tax Rate 23.22% 23.73% 25.04% 30.30% 26.32% 19.73% 23.18% -
Total Cost 961,057 657,607 347,528 1,549,369 1,096,832 581,298 1,039,640 -3.85%
-
Net Worth 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 5.74%
Dividend
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Net Worth 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 5.74%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
NP Margin 34.63% 29.29% 24.45% 22.29% 18.40% 9.58% 26.11% -
ROE 16.99% 9.84% 3.66% 14.73% 9.47% 2.24% 13.68% -
Per Share
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
RPS 354.45 224.23 110.90 480.68 324.06 155.00 339.22 2.22%
EPS 122.18 65.36 27.02 106.33 58.90 14.39 87.94 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 6.64 7.38 7.22 6.22 6.42 6.43 5.74%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
RPS 353.19 223.43 110.50 478.97 322.91 154.45 338.01 2.22%
EPS 121.75 65.13 26.93 105.95 58.69 14.34 87.63 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1644 6.6163 7.3537 7.1943 6.1978 6.3971 6.4071 5.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Date 29/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 -
Price 16.64 15.48 16.40 14.34 14.00 15.00 13.68 -
P/RPS 4.69 6.90 14.79 2.98 4.32 9.68 4.03 7.87%
P/EPS 13.62 23.68 60.69 13.49 23.77 104.23 15.56 -6.44%
EY 7.34 4.22 1.65 7.42 4.21 0.96 6.43 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.33 2.22 1.99 2.25 2.34 2.13 4.13%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Date 16/11/23 24/07/23 27/04/23 07/11/22 20/07/22 26/04/22 08/11/21 -
Price 16.82 16.06 16.74 14.34 14.00 16.90 14.04 -
P/RPS 4.75 7.16 15.09 2.98 4.32 10.90 4.14 7.11%
P/EPS 13.77 24.57 61.95 13.49 23.77 117.43 15.97 -7.14%
EY 7.26 4.07 1.61 7.42 4.21 0.85 6.26 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.42 2.27 1.99 2.25 2.63 2.18 3.60%

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