[UTDPLT] QoQ TTM 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- 7.11%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Revenue 2,519,287 2,351,535 2,049,931 1,741,059 1,509,876 1,346,916 1,225,923 43.35%
PBT 837,309 722,004 554,997 596,675 546,675 477,646 463,805 34.36%
Tax -237,925 -182,997 -126,004 -133,388 -114,294 -100,444 -101,762 52.90%
NP 599,384 539,007 428,993 463,287 432,381 377,202 362,043 28.66%
-
NP to SH 595,193 534,256 424,449 460,081 429,521 374,926 360,300 28.52%
-
Tax Rate 28.42% 25.35% 22.70% 22.36% 20.91% 21.03% 21.94% -
Total Cost 1,919,903 1,812,528 1,620,938 1,277,772 1,077,495 969,714 863,880 49.07%
-
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 23.79% 22.92% 20.93% 26.61% 28.64% 28.00% 29.53% -
ROE 19.87% 20.71% 15.94% 17.25% 16.76% 13.86% 13.64% -
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 607.37 566.93 494.22 419.75 364.01 324.73 295.56 43.35%
EPS 143.49 128.80 102.33 110.92 103.55 90.39 86.86 28.52%
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 605.21 564.91 492.45 418.25 362.72 323.57 294.50 43.35%
EPS 142.98 128.34 101.97 110.53 103.18 90.07 86.55 28.52%
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 2.36 2.47 3.04 3.26 3.76 4.45 4.95 -30.95%
P/EPS 9.99 10.87 14.66 12.33 13.23 15.98 16.85 -23.00%
EY 10.01 9.20 6.82 8.11 7.56 6.26 5.93 29.92%
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 2.36 2.47 3.42 3.34 3.74 4.53 4.87 -30.38%
P/EPS 9.99 10.87 16.52 12.66 13.15 16.26 16.58 -22.37%
EY 10.01 9.20 6.06 7.90 7.60 6.15 6.03 28.84%
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