[UTDPLT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
08-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.52%
YoY- 61.71%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Revenue 649,621 701,258 642,908 525,500 481,869 399,654 334,036 39.45%
PBT 301,978 258,919 76,751 199,661 186,673 91,912 118,429 59.68%
Tax -104,894 -73,195 -15,141 -44,695 -49,966 -16,202 -22,525 115.79%
NP 197,084 185,724 61,610 154,966 136,707 75,710 95,904 43.35%
-
NP to SH 196,722 184,632 59,693 154,146 135,785 74,825 95,325 43.65%
-
Tax Rate 34.74% 28.27% 19.73% 22.39% 26.77% 17.63% 19.02% -
Total Cost 452,537 515,534 581,298 370,534 345,162 323,944 238,132 37.85%
-
Net Worth 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 6.46%
Dividend
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Net Worth 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 6.46%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
NP Margin 30.34% 26.48% 9.58% 29.49% 28.37% 18.94% 28.71% -
ROE 6.57% 7.16% 2.24% 5.78% 5.30% 2.77% 3.61% -
Per Share
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
RPS 156.62 169.07 155.00 126.69 116.17 96.35 80.53 39.45%
EPS 47.43 44.51 14.39 37.16 32.74 18.04 22.98 43.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.22 6.22 6.42 6.43 6.18 6.52 6.37 6.46%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
RPS 156.06 168.46 154.45 126.24 115.76 96.01 80.25 39.45%
EPS 47.26 44.35 14.34 37.03 32.62 17.98 22.90 43.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1943 6.1978 6.3971 6.4071 6.158 6.4968 6.3473 6.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Date 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 -
Price 14.34 14.00 15.00 13.68 13.70 14.44 14.64 -
P/RPS 9.16 8.28 9.68 10.80 11.79 14.99 18.18 -29.01%
P/EPS 30.24 31.45 104.23 36.81 41.85 80.05 63.70 -31.09%
EY 3.31 3.18 0.96 2.72 2.39 1.25 1.57 45.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.25 2.34 2.13 2.22 2.21 2.30 -6.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Date 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 -
Price 14.34 14.00 16.90 14.04 13.62 14.70 14.40 -
P/RPS 9.16 8.28 10.90 11.08 11.72 15.26 17.88 -28.42%
P/EPS 30.24 31.45 117.43 37.78 41.61 81.49 62.66 -30.53%
EY 3.31 3.18 0.85 2.65 2.40 1.23 1.60 43.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.25 2.63 2.18 2.20 2.25 2.26 -6.16%

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