[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 46.55%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,470,219 1,993,787 1,407,023 947,262 871,457 976,332 1,105,315 4.86%
PBT 663,120 637,648 478,246 385,734 266,443 373,559 375,017 9.96%
Tax -153,958 -193,230 -110,863 -84,242 -62,652 -89,453 -87,206 9.93%
NP 509,162 444,418 367,383 301,492 203,791 284,106 287,811 9.96%
-
NP to SH 506,787 441,047 364,756 300,101 203,067 282,599 286,184 9.98%
-
Tax Rate 23.22% 30.30% 23.18% 21.84% 23.51% 23.95% 23.25% -
Total Cost 961,057 1,549,369 1,039,640 645,770 667,666 692,226 817,504 2.73%
-
Net Worth 2,982,304 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 3.22%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,982,304 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 3.22%
NOSH 416,268 416,268 416,268 416,268 208,134 208,134 208,134 12.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 34.63% 22.29% 26.11% 31.83% 23.39% 29.10% 26.04% -
ROE 16.99% 14.73% 13.68% 11.36% 7.96% 11.09% 11.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 354.45 480.68 339.22 228.37 419.39 469.86 531.93 -6.53%
EPS 122.18 106.33 87.94 72.35 97.73 136.00 137.73 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 7.22 6.43 6.37 12.28 12.26 11.86 -7.99%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 353.19 478.97 338.01 227.56 209.35 234.54 265.53 4.86%
EPS 121.75 105.95 87.63 72.09 48.78 67.89 68.75 9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1644 7.1943 6.4071 6.3473 6.1299 6.1199 5.9203 3.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 16.64 14.34 13.68 14.64 25.00 26.90 27.30 -
P/RPS 4.69 2.98 4.03 6.41 5.96 5.73 5.13 -1.48%
P/EPS 13.62 13.49 15.56 20.23 25.58 19.78 19.82 -6.05%
EY 7.34 7.42 6.43 4.94 3.91 5.06 5.04 6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.99 2.13 2.30 2.04 2.19 2.30 0.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 07/11/22 08/11/21 09/11/20 11/11/19 12/11/18 15/11/17 -
Price 16.82 14.34 14.04 14.40 25.20 27.00 27.80 -
P/RPS 4.75 2.98 4.14 6.31 6.01 5.75 5.23 -1.59%
P/EPS 13.77 13.49 15.97 19.90 25.79 19.85 20.19 -6.17%
EY 7.26 7.42 6.26 5.02 3.88 5.04 4.95 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.99 2.18 2.26 2.05 2.20 2.34 0.00%

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