[UTDPLT] QoQ 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- 34.87%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 30/06/19 31/03/19 CAGR
Revenue 399,654 334,036 294,317 318,909 278,661 270,532 322,264 11.34%
PBT 91,912 118,429 149,661 117,644 78,071 100,932 87,436 2.52%
Tax -16,202 -22,525 -25,601 -36,116 -17,520 -24,759 -20,373 -10.80%
NP 75,710 95,904 124,060 81,528 60,551 76,173 67,063 6.24%
-
NP to SH 74,825 95,325 123,586 81,190 60,199 75,941 66,923 5.73%
-
Tax Rate 17.63% 19.02% 17.11% 30.70% 22.44% 24.53% 23.30% -
Total Cost 323,944 238,132 170,257 237,381 218,110 194,359 255,201 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% 28.71% 42.15% 25.56% 21.73% 28.16% 20.81% -
ROE 2.77% 3.61% 7.23% 3.09% 2.36% 3.04% 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 80.53 106.43 153.77 134.11 130.19 155.09 -21.15%
EPS 18.04 22.98 44.69 39.15 28.97 36.55 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 80.25 70.70 76.61 66.94 64.99 77.42 11.34%
EPS 17.98 22.90 29.69 19.50 14.46 18.24 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 18.18 12.50 16.14 18.64 20.58 17.62 -7.75%
P/EPS 80.05 63.70 29.76 63.40 86.29 73.33 84.83 -2.85%
EY 1.25 1.57 3.36 1.58 1.16 1.36 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 17.88 12.72 16.60 18.79 20.00 17.74 -7.24%
P/EPS 81.49 62.66 30.30 65.19 86.98 71.25 85.45 -2.34%
EY 1.23 1.60 3.30 1.53 1.15 1.40 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