[UTDPLT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 4.06%
YoY- 31.9%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,049,931 1,741,059 1,509,876 1,346,916 1,225,923 1,162,419 1,190,366 31.22%
PBT 554,997 596,675 546,675 477,646 463,805 446,308 384,083 20.20%
Tax -126,004 -133,388 -114,294 -100,444 -101,762 -103,996 -98,768 12.94%
NP 428,993 463,287 432,381 377,202 362,043 342,312 285,315 22.62%
-
NP to SH 424,449 460,081 429,521 374,926 360,300 340,916 284,253 22.19%
-
Tax Rate 22.70% 22.36% 20.91% 21.03% 21.94% 23.30% 25.72% -
Total Cost 1,620,938 1,277,772 1,077,495 969,714 863,880 820,107 905,051 33.82%
-
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
Dividend
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 0.62%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 208,134 41.42%
Ratio Analysis
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.93% 26.61% 28.64% 28.00% 29.53% 29.45% 23.97% -
ROE 15.94% 17.25% 16.76% 13.86% 13.64% 19.95% 10.81% -
Per Share
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 494.22 419.75 364.01 324.73 295.56 420.37 573.97 -7.20%
EPS 102.33 110.92 103.55 90.39 86.86 123.29 137.06 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.43 6.18 6.52 6.37 6.18 12.68 -28.84%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
RPS 492.45 418.25 362.72 323.57 294.50 279.25 285.96 31.22%
EPS 101.97 110.53 103.18 90.07 86.55 81.90 68.29 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3971 6.4071 6.158 6.4968 6.3473 4.1053 6.3174 0.62%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 -
Price 15.00 13.68 13.70 14.44 14.64 13.30 24.82 -
P/RPS 3.04 3.26 3.76 4.45 4.95 3.16 4.32 -16.11%
P/EPS 14.66 12.33 13.23 15.98 16.85 10.79 18.11 -10.02%
EY 6.82 8.11 7.56 6.26 5.93 9.27 5.52 11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.13 2.22 2.21 2.30 2.15 1.96 9.26%
Price Multiplier on Announcement Date
31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 CAGR
Date 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 23/04/20 -
Price 16.90 14.04 13.62 14.70 14.40 13.54 25.52 -
P/RPS 3.42 3.34 3.74 4.53 4.87 3.22 4.45 -12.33%
P/EPS 16.52 12.66 13.15 16.26 16.58 10.98 18.62 -5.80%
EY 6.06 7.90 7.60 6.15 6.03 9.11 5.37 6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.18 2.20 2.25 2.26 2.19 2.01 14.38%

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