[UTDPLT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -7.74%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,453,774 2,519,287 2,351,535 2,049,931 1,741,059 1,509,876 1,346,916 34.97%
PBT 787,682 837,309 722,004 554,997 596,675 546,675 477,646 28.41%
Tax -230,805 -237,925 -182,997 -126,004 -133,388 -114,294 -100,444 51.58%
NP 556,877 599,384 539,007 428,993 463,287 432,381 377,202 21.50%
-
NP to SH 553,137 595,193 534,256 424,449 460,081 429,521 374,926 21.46%
-
Tax Rate 29.30% 28.42% 25.35% 22.70% 22.36% 20.91% 21.03% -
Total Cost 1,896,897 1,919,903 1,812,528 1,620,938 1,277,772 1,077,495 969,714 39.86%
-
Net Worth 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 6.39%
Dividend
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 6.39%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 22.69% 23.79% 22.92% 20.93% 26.61% 28.64% 28.00% -
ROE 18.07% 19.87% 20.71% 15.94% 17.25% 16.76% 13.86% -
Per Share
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
RPS 591.58 607.37 566.93 494.22 419.75 364.01 324.73 34.97%
EPS 133.36 143.49 128.80 102.33 110.92 103.55 90.39 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.38 7.22 6.22 6.42 6.43 6.18 6.52 6.39%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
RPS 589.47 605.21 564.91 492.45 418.25 362.72 323.57 34.97%
EPS 132.88 142.98 128.34 101.97 110.53 103.18 90.07 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3537 7.1943 6.1978 6.3971 6.4071 6.158 6.4968 6.39%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Date 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 -
Price 16.40 14.34 14.00 15.00 13.68 13.70 14.44 -
P/RPS 2.77 2.36 2.47 3.04 3.26 3.76 4.45 -21.10%
P/EPS 12.30 9.99 10.87 14.66 12.33 13.23 15.98 -12.26%
EY 8.13 10.01 9.20 6.82 8.11 7.56 6.26 13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.99 2.25 2.34 2.13 2.22 2.21 0.22%
Price Multiplier on Announcement Date
31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 CAGR
Date 27/04/23 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 -
Price 16.74 14.34 14.00 16.90 14.04 13.62 14.70 -
P/RPS 2.83 2.36 2.47 3.42 3.34 3.74 4.53 -20.96%
P/EPS 12.55 9.99 10.87 16.52 12.66 13.15 16.26 -12.14%
EY 7.97 10.01 9.20 6.06 7.90 7.60 6.15 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.99 2.25 2.63 2.18 2.20 2.25 0.44%

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