[UTDPLT] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 181.47%
YoY- 2.85%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,022,823 930,061 1,344,166 881,523 613,226 592,796 635,474 8.24%
PBT 417,653 357,205 335,670 278,585 267,305 188,372 251,094 8.84%
Tax -96,984 -84,751 -88,336 -66,168 -61,717 -45,132 -62,104 7.70%
NP 320,669 272,454 247,334 212,417 205,588 143,240 188,990 9.20%
-
NP to SH 318,808 271,105 244,325 210,610 204,776 142,868 187,746 9.21%
-
Tax Rate 23.22% 23.73% 26.32% 23.75% 23.09% 23.96% 24.73% -
Total Cost 702,154 657,607 1,096,832 669,106 407,638 449,556 446,484 7.83%
-
Net Worth 2,683,658 2,754,172 2,579,962 2,563,371 1,708,914 2,501,821 2,454,029 1.50%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,683,658 2,754,172 2,579,962 2,563,371 1,708,914 2,501,821 2,454,029 1.50%
NOSH 416,268 416,268 416,268 416,268 416,268 208,134 208,134 12.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 31.35% 29.29% 18.40% 24.10% 33.53% 24.16% 29.74% -
ROE 11.88% 9.84% 9.47% 8.22% 11.98% 5.71% 7.65% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 246.59 224.23 324.06 212.53 221.76 285.28 305.82 -3.52%
EPS 76.86 65.36 58.90 50.78 84.63 68.76 90.35 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.47 6.64 6.22 6.18 6.18 12.04 11.81 -9.53%
Adjusted Per Share Value based on latest NOSH - 416,268
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 245.71 223.43 322.91 211.77 147.32 142.41 152.66 8.24%
EPS 76.59 65.13 58.69 50.59 49.19 34.32 45.10 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4469 6.6163 6.1978 6.158 4.1053 6.0101 5.8953 1.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 24.50 15.48 14.00 13.70 13.30 26.80 27.30 -
P/RPS 9.94 6.90 4.32 6.45 6.00 9.39 8.93 1.80%
P/EPS 31.88 23.68 23.77 26.98 17.96 38.98 30.21 0.89%
EY 3.14 4.22 4.21 3.71 5.57 2.57 3.31 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 2.33 2.25 2.22 2.15 2.23 2.31 8.59%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 24/07/24 24/07/23 20/07/22 22/07/21 27/07/20 29/07/19 20/08/18 -
Price 24.98 16.06 14.00 13.62 13.54 26.04 26.82 -
P/RPS 10.13 7.16 4.32 6.41 6.11 9.13 8.77 2.42%
P/EPS 32.50 24.57 23.77 26.82 18.28 37.87 29.68 1.52%
EY 3.08 4.07 4.21 3.73 5.47 2.64 3.37 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 2.42 2.25 2.20 2.19 2.16 2.27 9.24%

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