[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.07%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Revenue 642,908 1,407,023 881,523 399,654 947,262 613,226 318,909 41.98%
PBT 76,751 478,246 278,585 91,912 385,734 267,305 117,644 -19.22%
Tax -15,141 -110,863 -66,168 -16,202 -84,242 -61,717 -36,116 -35.25%
NP 61,610 367,383 212,417 75,710 301,492 205,588 81,528 -13.06%
-
NP to SH 59,693 364,756 210,610 74,825 300,101 204,776 81,190 -14.25%
-
Tax Rate 19.73% 23.18% 23.75% 17.63% 21.84% 23.09% 30.70% -
Total Cost 581,298 1,039,640 669,106 323,944 645,770 407,638 237,381 56.48%
-
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
Dividend
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 208,134 41.42%
Ratio Analysis
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.58% 26.11% 24.10% 18.94% 31.83% 33.53% 25.56% -
ROE 2.24% 13.68% 8.22% 2.77% 11.36% 11.98% 3.09% -
Per Share
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 155.00 339.22 212.53 96.35 228.37 221.76 153.77 0.39%
EPS 14.39 87.94 50.78 18.04 72.35 84.63 39.15 -39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.43 6.18 6.52 6.37 6.18 12.68 -28.84%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 154.45 338.01 211.77 96.01 227.56 147.32 76.61 41.98%
EPS 14.34 87.63 50.59 17.98 72.09 49.19 19.50 -14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3971 6.4071 6.158 6.4968 6.3473 4.1053 6.3174 0.62%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 -
Price 15.00 13.68 13.70 14.44 14.64 13.30 24.82 -
P/RPS 9.68 4.03 6.45 14.99 6.41 6.00 16.14 -22.55%
P/EPS 104.23 15.56 26.98 80.05 20.23 17.96 63.40 28.21%
EY 0.96 6.43 3.71 1.25 4.94 5.57 1.58 -22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.13 2.22 2.21 2.30 2.15 1.96 9.26%
Price Multiplier on Announcement Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 23/04/20 -
Price 16.90 14.04 13.62 14.70 14.40 13.54 25.52 -
P/RPS 10.90 4.14 6.41 15.26 6.31 6.11 16.60 -18.96%
P/EPS 117.43 15.97 26.82 81.49 19.90 18.28 65.19 34.21%
EY 0.85 6.26 3.73 1.23 5.02 5.47 1.53 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.18 2.20 2.25 2.26 2.19 2.01 14.38%

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