[UTDPLT] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 81.47%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
Revenue 701,258 642,908 525,500 481,869 399,654 334,036 294,317 54.35%
PBT 258,919 76,751 199,661 186,673 91,912 118,429 149,661 31.53%
Tax -73,195 -15,141 -44,695 -49,966 -16,202 -22,525 -25,601 69.08%
NP 185,724 61,610 154,966 136,707 75,710 95,904 124,060 22.35%
-
NP to SH 184,632 59,693 154,146 135,785 74,825 95,325 123,586 22.22%
-
Tax Rate 28.27% 19.73% 22.39% 26.77% 17.63% 19.02% 17.11% -
Total Cost 515,534 581,298 370,534 345,162 323,944 238,132 170,257 74.01%
-
Net Worth 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 22.87%
Dividend
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
Net Worth 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 22.87%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
NP Margin 26.48% 9.58% 29.49% 28.37% 18.94% 28.71% 42.15% -
ROE 7.16% 2.24% 5.78% 5.30% 2.77% 3.61% 7.23% -
Per Share
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
RPS 169.07 155.00 126.69 116.17 96.35 80.53 106.43 26.03%
EPS 44.51 14.39 37.16 32.74 18.04 22.98 44.69 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.22 6.42 6.43 6.18 6.52 6.37 6.18 0.32%
Adjusted Per Share Value based on latest NOSH - 416,268
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
RPS 168.46 154.45 126.24 115.76 96.01 80.25 70.70 54.36%
EPS 44.35 14.34 37.03 32.62 17.98 22.90 29.69 22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1978 6.3971 6.4071 6.158 6.4968 6.3473 4.1053 22.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
Date 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 -
Price 14.00 15.00 13.68 13.70 14.44 14.64 13.30 -
P/RPS 8.28 9.68 10.80 11.79 14.99 18.18 12.50 -18.61%
P/EPS 31.45 104.23 36.81 41.85 80.05 63.70 29.76 2.80%
EY 3.18 0.96 2.72 2.39 1.25 1.57 3.36 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.34 2.13 2.22 2.21 2.30 2.15 2.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 CAGR
Date 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 -
Price 14.00 16.90 14.04 13.62 14.70 14.40 13.54 -
P/RPS 8.28 10.90 11.08 11.72 15.26 17.88 12.72 -19.31%
P/EPS 31.45 117.43 37.78 41.61 81.49 62.66 30.30 1.88%
EY 3.18 0.85 2.65 2.40 1.23 1.60 3.30 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.63 2.18 2.20 2.25 2.26 2.19 1.36%

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