[UTDPLT] YoY 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- 13.48%
YoY- -12.96%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 701,258 481,869 294,317 270,532 309,930 355,262 277,734 16.68%
PBT 258,919 186,673 149,661 100,932 110,003 142,559 86,975 19.92%
Tax -73,195 -49,966 -25,601 -24,759 -21,926 -32,281 -14,412 31.09%
NP 185,724 136,707 124,060 76,173 88,077 110,278 72,563 16.94%
-
NP to SH 184,632 135,785 123,586 75,941 87,245 109,752 72,352 16.89%
-
Tax Rate 28.27% 26.77% 17.11% 24.53% 19.93% 22.64% 16.57% -
Total Cost 515,534 345,162 170,257 194,359 221,853 244,984 205,171 16.58%
-
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 26.48% 28.37% 42.15% 28.16% 28.42% 31.04% 26.13% -
ROE 7.16% 5.30% 7.23% 3.04% 3.56% 4.63% 3.26% -
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 169.07 116.17 106.43 130.19 149.15 170.97 133.66 3.99%
EPS 44.51 32.74 44.69 36.55 41.99 52.82 34.82 4.17%
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 168.46 115.76 70.70 64.99 74.45 85.34 66.72 16.68%
EPS 44.35 32.62 29.69 18.24 20.96 26.37 17.38 16.88%
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 8.28 11.79 12.50 20.58 18.30 16.32 19.92 -13.60%
P/EPS 31.45 41.85 29.76 73.33 65.02 52.82 76.45 -13.75%
EY 3.18 2.39 3.36 1.36 1.54 1.89 1.31 15.92%
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 8.28 11.72 12.72 20.00 17.98 16.49 19.86 -13.56%
P/EPS 31.45 41.61 30.30 71.25 63.88 53.39 76.22 -13.71%
EY 3.18 2.40 3.30 1.40 1.57 1.87 1.31 15.92%
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