[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -60.02%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Revenue 399,654 947,262 613,226 318,909 871,457 592,796 322,264 11.34%
PBT 91,912 385,734 267,305 117,644 266,443 188,372 87,436 2.52%
Tax -16,202 -84,242 -61,717 -36,116 -62,652 -45,132 -20,373 -10.80%
NP 75,710 301,492 205,588 81,528 203,791 143,240 67,063 6.24%
-
NP to SH 74,825 300,101 204,776 81,190 203,067 142,868 66,923 5.73%
-
Tax Rate 17.63% 21.84% 23.09% 30.70% 23.51% 23.96% 23.30% -
Total Cost 323,944 645,770 407,638 237,381 667,666 449,556 255,201 12.64%
-
Net Worth 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2,501,821 2,651,432 0.99%
Dividend
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2,501,821 2,651,432 0.99%
NOSH 416,268 416,268 416,268 208,134 208,134 208,134 208,134 41.35%
Ratio Analysis
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.94% 31.83% 33.53% 25.56% 23.39% 24.16% 20.81% -
ROE 2.77% 11.36% 11.98% 3.09% 7.96% 5.71% 2.52% -
Per Share
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
RPS 96.35 228.37 221.76 153.77 419.39 285.28 155.09 -21.15%
EPS 18.04 72.35 84.63 39.15 97.73 68.76 32.21 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.52 6.37 6.18 12.68 12.28 12.04 12.76 -28.48%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
RPS 96.01 227.56 147.32 76.61 209.35 142.41 77.42 11.34%
EPS 17.98 72.09 49.19 19.50 48.78 34.32 16.08 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4968 6.3473 4.1053 6.3174 6.1299 6.0101 6.3695 0.99%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Date 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 28/06/19 29/03/19 -
Price 14.44 14.64 13.30 24.82 25.00 26.80 27.32 -
P/RPS 14.99 6.41 6.00 16.14 5.96 9.39 17.62 -7.75%
P/EPS 80.05 20.23 17.96 63.40 25.58 38.98 84.83 -2.85%
EY 1.25 4.94 5.57 1.58 3.91 2.57 1.18 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.30 2.15 1.96 2.04 2.23 2.14 1.62%
Price Multiplier on Announcement Date
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Date 22/04/21 09/11/20 27/07/20 23/04/20 11/11/19 29/07/19 23/04/19 -
Price 14.70 14.40 13.54 25.52 25.20 26.04 27.52 -
P/RPS 15.26 6.31 6.11 16.60 6.01 9.13 17.74 -7.24%
P/EPS 81.49 19.90 18.28 65.19 25.79 37.87 85.45 -2.34%
EY 1.23 5.02 5.47 1.53 3.88 2.64 1.17 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.26 2.19 2.01 2.05 2.16 2.16 2.05%

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