[UTDPLT] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
07-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.41%
YoY- 29.37%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Revenue 2,119,840 2,280,940 2,453,774 2,519,287 2,351,535 2,049,931 1,741,059 10.34%
PBT 965,098 918,102 787,682 837,309 722,004 554,997 596,675 27.17%
Tax -258,852 -262,840 -230,805 -237,925 -182,997 -126,004 -133,388 39.30%
NP 706,246 655,262 556,877 599,384 539,007 428,993 463,287 23.46%
-
NP to SH 703,509 652,459 553,137 595,193 534,256 424,449 460,081 23.65%
-
Tax Rate 26.82% 28.63% 29.30% 28.42% 25.35% 22.70% 22.36% -
Total Cost 1,413,594 1,625,678 1,896,897 1,919,903 1,812,528 1,620,938 1,277,772 5.18%
-
Net Worth 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 5.74%
Dividend
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Net Worth 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 5.74%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
NP Margin 33.32% 28.73% 22.69% 23.79% 22.92% 20.93% 26.61% -
ROE 23.59% 23.69% 18.07% 19.87% 20.71% 15.94% 17.25% -
Per Share
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
RPS 511.07 549.91 591.58 607.37 566.93 494.22 419.75 10.34%
EPS 169.61 157.30 133.36 143.49 128.80 102.33 110.92 23.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 6.64 7.38 7.22 6.22 6.42 6.43 5.74%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
RPS 509.25 547.95 589.47 605.21 564.91 492.45 418.25 10.34%
EPS 169.00 156.74 132.88 142.98 128.34 101.97 110.53 23.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1644 6.6163 7.3537 7.1943 6.1978 6.3971 6.4071 5.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Date 29/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 -
Price 16.64 15.48 16.40 14.34 14.00 15.00 13.68 -
P/RPS 3.26 2.82 2.77 2.36 2.47 3.04 3.26 0.00%
P/EPS 9.81 9.84 12.30 9.99 10.87 14.66 12.33 -10.80%
EY 10.19 10.16 8.13 10.01 9.20 6.82 8.11 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.33 2.22 1.99 2.25 2.34 2.13 4.13%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 CAGR
Date 16/11/23 24/07/23 27/04/23 07/11/22 20/07/22 26/04/22 08/11/21 -
Price 16.82 16.06 16.74 14.34 14.00 16.90 14.04 -
P/RPS 3.29 2.92 2.83 2.36 2.47 3.42 3.34 -0.75%
P/EPS 9.92 10.21 12.55 9.99 10.87 16.52 12.66 -11.48%
EY 10.08 9.79 7.97 10.01 9.20 6.06 7.90 12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.42 2.27 1.99 2.25 2.63 2.18 3.60%

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