[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -83.63%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Revenue 459,987 1,993,787 1,344,166 642,908 1,407,023 881,523 399,654 7.28%
PBT 150,034 637,648 335,670 76,751 478,246 278,585 91,912 27.76%
Tax -37,575 -193,230 -88,336 -15,141 -110,863 -66,168 -16,202 52.28%
NP 112,459 444,418 247,334 61,610 367,383 212,417 75,710 21.87%
-
NP to SH 112,090 441,047 244,325 59,693 364,756 210,610 74,825 22.39%
-
Tax Rate 25.04% 30.30% 26.32% 19.73% 23.18% 23.75% 17.63% -
Total Cost 347,528 1,549,369 1,096,832 581,298 1,039,640 669,106 323,944 3.57%
-
Net Worth 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 6.39%
Dividend
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 6.39%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 24.45% 22.29% 18.40% 9.58% 26.11% 24.10% 18.94% -
ROE 3.66% 14.73% 9.47% 2.24% 13.68% 8.22% 2.77% -
Per Share
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
RPS 110.90 480.68 324.06 155.00 339.22 212.53 96.35 7.28%
EPS 27.02 106.33 58.90 14.39 87.94 50.78 18.04 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.38 7.22 6.22 6.42 6.43 6.18 6.52 6.39%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
RPS 110.50 478.97 322.91 154.45 338.01 211.77 96.01 7.28%
EPS 26.93 105.95 58.69 14.34 87.63 50.59 17.98 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3537 7.1943 6.1978 6.3971 6.4071 6.158 6.4968 6.39%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Date 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 -
Price 16.40 14.34 14.00 15.00 13.68 13.70 14.44 -
P/RPS 14.79 2.98 4.32 9.68 4.03 6.45 14.99 -0.66%
P/EPS 60.69 13.49 23.77 104.23 15.56 26.98 80.05 -12.92%
EY 1.65 7.42 4.21 0.96 6.43 3.71 1.25 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.99 2.25 2.34 2.13 2.22 2.21 0.22%
Price Multiplier on Announcement Date
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Date 27/04/23 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 -
Price 16.74 14.34 14.00 16.90 14.04 13.62 14.70 -
P/RPS 15.09 2.98 4.32 10.90 4.14 6.41 15.26 -0.55%
P/EPS 61.95 13.49 23.77 117.43 15.97 26.82 81.49 -12.80%
EY 1.61 7.42 4.21 0.85 6.26 3.73 1.23 14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.99 2.25 2.63 2.18 2.20 2.25 0.44%

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