[UTDPLT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
29-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 113.48%
YoY- -23.9%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,344,166 881,523 613,226 592,796 635,474 734,495 537,314 16.50%
PBT 335,670 278,585 267,305 188,372 251,094 245,783 171,110 11.87%
Tax -88,336 -66,168 -61,717 -45,132 -62,104 -57,318 -38,693 14.74%
NP 247,334 212,417 205,588 143,240 188,990 188,465 132,417 10.96%
-
NP to SH 244,325 210,610 204,776 142,868 187,746 187,420 132,107 10.78%
-
Tax Rate 26.32% 23.75% 23.09% 23.96% 24.73% 23.32% 22.61% -
Total Cost 1,096,832 669,106 407,638 449,556 446,484 546,030 404,897 18.05%
-
Net Worth 2,579,962 2,563,371 1,708,914 2,501,821 2,454,029 2,368,834 2,219,223 2.54%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,579,962 2,563,371 1,708,914 2,501,821 2,454,029 2,368,834 2,219,223 2.54%
NOSH 416,268 416,268 416,268 208,134 208,134 208,134 208,134 12.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 18.40% 24.10% 33.53% 24.16% 29.74% 25.66% 24.64% -
ROE 9.47% 8.22% 11.98% 5.71% 7.65% 7.91% 5.95% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 324.06 212.53 221.76 285.28 305.82 353.48 258.58 3.83%
EPS 58.90 50.78 84.63 68.76 90.35 90.20 63.58 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.22 6.18 6.18 12.04 11.81 11.40 10.68 -8.61%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 322.91 211.77 147.32 142.41 152.66 176.45 129.08 16.50%
EPS 58.69 50.59 49.19 34.32 45.10 45.02 31.74 10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1978 6.158 4.1053 6.0101 5.8953 5.6906 5.3312 2.54%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 14.00 13.70 13.30 26.80 27.30 27.90 26.62 -
P/RPS 4.32 6.45 6.00 9.39 8.93 7.89 10.29 -13.46%
P/EPS 23.77 26.98 17.96 38.98 30.21 30.93 41.87 -9.00%
EY 4.21 3.71 5.57 2.57 3.31 3.23 2.39 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.22 2.15 2.23 2.31 2.45 2.49 -1.67%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 20/07/22 22/07/21 27/07/20 29/07/19 20/08/18 01/08/17 01/08/16 -
Price 14.00 13.62 13.54 26.04 26.82 28.20 26.54 -
P/RPS 4.32 6.41 6.11 9.13 8.77 7.98 10.26 -13.41%
P/EPS 23.77 26.82 18.28 37.87 29.68 31.27 41.75 -8.95%
EY 4.21 3.73 5.47 2.64 3.37 3.20 2.40 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.20 2.19 2.16 2.27 2.47 2.49 -1.67%

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