[UTDPLT] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -7.07%
YoY- 30.32%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,946,966 2,119,840 2,280,940 2,453,774 2,519,287 2,351,535 2,049,931 -2.54%
PBT 841,568 965,098 918,102 787,682 837,309 722,004 554,997 23.10%
Tax -198,871 -258,852 -262,840 -230,805 -237,925 -182,997 -126,004 25.59%
NP 642,697 706,246 655,262 556,877 599,384 539,007 428,993 22.36%
-
NP to SH 639,659 703,509 652,459 553,137 595,193 534,256 424,449 22.72%
-
Tax Rate 23.63% 26.82% 28.63% 29.30% 28.42% 25.35% 22.70% -
Total Cost 1,304,269 1,413,594 1,625,678 1,896,897 1,919,903 1,812,528 1,620,938 -10.28%
-
Net Worth 2,961,564 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 5.45%
Dividend
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,961,564 2,982,304 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 5.45%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 33.01% 33.32% 28.73% 22.69% 23.79% 22.92% 20.93% -
ROE 21.60% 23.59% 23.69% 18.07% 19.87% 20.71% 15.94% -
Per Share
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
RPS 469.39 511.07 549.91 591.58 607.37 566.93 494.22 -2.54%
EPS 154.21 169.61 157.30 133.36 143.49 128.80 102.33 22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.14 7.19 6.64 7.38 7.22 6.22 6.42 5.45%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
RPS 467.72 509.25 547.95 589.47 605.21 564.91 492.45 -2.53%
EPS 153.67 169.00 156.74 132.88 142.98 128.34 101.97 22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1146 7.1644 6.6163 7.3537 7.1943 6.1978 6.3971 5.45%
Price Multiplier on Financial Quarter End Date
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
Date 29/03/24 29/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 -
Price 23.98 16.64 15.48 16.40 14.34 14.00 15.00 -
P/RPS 5.11 3.26 2.82 2.77 2.36 2.47 3.04 29.60%
P/EPS 15.55 9.81 9.84 12.30 9.99 10.87 14.66 2.98%
EY 6.43 10.19 10.16 8.13 10.01 9.20 6.82 -2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.31 2.33 2.22 1.99 2.25 2.34 19.79%
Price Multiplier on Announcement Date
31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 CAGR
Date 24/04/24 16/11/23 24/07/23 27/04/23 07/11/22 20/07/22 26/04/22 -
Price 26.10 16.82 16.06 16.74 14.34 14.00 16.90 -
P/RPS 5.56 3.29 2.92 2.83 2.36 2.47 3.42 27.46%
P/EPS 16.92 9.92 10.21 12.55 9.99 10.87 16.52 1.20%
EY 5.91 10.08 9.79 7.97 10.01 9.20 6.06 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 2.34 2.42 2.27 1.99 2.25 2.63 17.94%

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