[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -28.96%
YoY- -33.41%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 2,571,632 1,598,616 1,275,636 1,289,056 1,302,176 1,516,932 1,038,320 16.30%
PBT 307,004 367,648 470,576 349,744 564,364 419,264 336,540 -1.51%
Tax -60,564 -64,808 -144,464 -81,492 -160,712 -101,676 -97,124 -7.56%
NP 246,440 302,840 326,112 268,252 403,652 317,588 239,416 0.48%
-
NP to SH 238,772 299,300 324,760 267,692 402,004 315,460 239,020 -0.01%
-
Tax Rate 19.73% 17.63% 30.70% 23.30% 28.48% 24.25% 28.86% -
Total Cost 2,325,192 1,295,776 949,524 1,020,804 898,524 1,199,344 798,904 19.47%
-
Net Worth 2,662,919 2,704,398 2,629,736 2,651,432 2,616,107 2,439,483 2,291,951 2.53%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 2,662,919 2,704,398 2,629,736 2,651,432 2,616,107 2,439,483 2,291,951 2.53%
NOSH 416,268 416,268 208,134 208,134 208,134 208,134 208,134 12.24%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.58% 18.94% 25.56% 20.81% 31.00% 20.94% 23.06% -
ROE 8.97% 11.07% 12.35% 10.10% 15.37% 12.93% 10.43% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 619.99 385.41 615.08 620.36 626.67 730.02 499.69 3.65%
EPS 57.56 72.16 156.60 128.84 193.48 151.80 115.04 -10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.52 12.68 12.76 12.59 11.74 11.03 -8.62%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 617.78 384.04 306.45 309.67 312.82 364.41 249.44 16.30%
EPS 57.36 71.90 78.02 64.31 96.57 75.78 57.42 -0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3971 6.4968 6.3174 6.3695 6.2847 5.8604 5.506 2.53%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 15.00 14.44 24.82 27.32 28.20 28.50 26.96 -
P/RPS 2.42 3.75 4.04 4.40 4.50 3.90 5.40 -12.51%
P/EPS 26.06 20.01 15.85 21.21 14.58 18.77 23.44 1.78%
EY 3.84 5.00 6.31 4.72 6.86 5.33 4.27 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.21 1.96 2.14 2.24 2.43 2.44 -0.69%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/04/22 22/04/21 23/04/20 23/04/19 24/04/18 25/04/17 25/04/16 -
Price 16.90 14.70 25.52 27.52 28.60 28.90 26.80 -
P/RPS 2.73 3.81 4.15 4.44 4.56 3.96 5.36 -10.63%
P/EPS 29.36 20.37 16.30 21.36 14.78 19.04 23.30 3.92%
EY 3.41 4.91 6.14 4.68 6.76 5.25 4.29 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.25 2.01 2.16 2.27 2.46 2.43 1.32%

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