[UTDPLT] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 17.96%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
Revenue 2,033,055 1,946,966 2,119,840 2,280,940 2,453,774 2,519,287 2,351,535 -7.00%
PBT 930,739 841,568 965,098 918,102 787,682 837,309 722,004 13.51%
Tax -213,367 -198,871 -258,852 -262,840 -230,805 -237,925 -182,997 7.96%
NP 717,372 642,697 706,246 655,262 556,877 599,384 539,007 15.34%
-
NP to SH 713,505 639,659 703,509 652,459 553,137 595,193 534,256 15.54%
-
Tax Rate 22.92% 23.63% 26.82% 28.63% 29.30% 28.42% 25.35% -
Total Cost 1,315,683 1,304,269 1,413,594 1,625,678 1,896,897 1,919,903 1,812,528 -14.78%
-
Net Worth 2,683,658 2,961,564 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 1.98%
Dividend
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
Net Worth 2,683,658 2,961,564 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 1.98%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
NP Margin 35.29% 33.01% 33.32% 28.73% 22.69% 23.79% 22.92% -
ROE 26.59% 21.60% 23.59% 23.69% 18.07% 19.87% 20.71% -
Per Share
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
RPS 490.15 469.39 511.07 549.91 591.58 607.37 566.93 -7.00%
EPS 172.02 154.21 169.61 157.30 133.36 143.49 128.80 15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.47 7.14 7.19 6.64 7.38 7.22 6.22 1.98%
Adjusted Per Share Value based on latest NOSH - 416,268
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
RPS 488.40 467.72 509.25 547.95 589.47 605.21 564.91 -7.00%
EPS 171.41 153.67 169.00 156.74 132.88 142.98 128.34 15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4469 7.1146 7.1644 6.6163 7.3537 7.1943 6.1978 1.98%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
Date 28/06/24 29/03/24 29/09/23 30/06/23 31/03/23 30/09/22 30/06/22 -
Price 24.50 23.98 16.64 15.48 16.40 14.34 14.00 -
P/RPS 5.00 5.11 3.26 2.82 2.77 2.36 2.47 42.20%
P/EPS 14.24 15.55 9.81 9.84 12.30 9.99 10.87 14.43%
EY 7.02 6.43 10.19 10.16 8.13 10.01 9.20 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.36 2.31 2.33 2.22 1.99 2.25 29.73%
Price Multiplier on Announcement Date
30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 CAGR
Date 24/07/24 24/04/24 16/11/23 24/07/23 27/04/23 07/11/22 20/07/22 -
Price 24.98 26.10 16.82 16.06 16.74 14.34 14.00 -
P/RPS 5.10 5.56 3.29 2.92 2.83 2.36 2.47 43.62%
P/EPS 14.52 16.92 9.92 10.21 12.55 9.99 10.87 15.55%
EY 6.89 5.91 10.08 9.79 7.97 10.01 9.20 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 3.66 2.34 2.42 2.27 1.99 2.25 30.93%

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