[UTDPLT] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -20.73%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 649,621 525,500 334,036 278,661 340,858 370,820 293,671 14.14%
PBT 301,978 199,661 118,429 78,071 122,465 129,234 108,480 18.59%
Tax -104,894 -44,695 -22,525 -17,520 -27,349 -29,888 -25,193 26.82%
NP 197,084 154,966 95,904 60,551 95,116 99,346 83,287 15.42%
-
NP to SH 196,722 154,146 95,325 60,199 94,853 98,764 83,137 15.42%
-
Tax Rate 34.74% 22.39% 19.02% 22.44% 22.33% 23.13% 23.22% -
Total Cost 452,537 370,534 238,132 218,110 245,742 271,474 210,384 13.60%
-
Net Worth 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 2,306,496 4.44%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 2,306,496 4.44%
NOSH 416,268 416,268 416,268 208,134 208,134 208,134 208,134 12.24%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 30.34% 29.49% 28.71% 21.73% 27.90% 26.79% 28.36% -
ROE 6.57% 5.78% 3.61% 2.36% 3.72% 4.01% 3.60% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 156.62 126.69 80.53 134.11 164.04 178.46 141.33 1.72%
EPS 47.43 37.16 22.98 28.97 45.65 47.53 40.01 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.22 6.43 6.37 12.28 12.26 11.86 11.10 -6.91%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 156.06 126.24 80.25 66.94 81.88 89.08 70.55 14.14%
EPS 47.26 37.03 22.90 14.46 22.79 23.73 19.97 15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1943 6.4071 6.3473 6.1299 6.1199 5.9203 5.5409 4.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 14.34 13.68 14.64 25.00 26.90 27.30 27.50 -
P/RPS 9.16 10.80 18.18 18.64 16.40 15.30 19.46 -11.79%
P/EPS 30.24 36.81 63.70 86.29 58.93 57.44 68.73 -12.78%
EY 3.31 2.72 1.57 1.16 1.70 1.74 1.45 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.13 2.30 2.04 2.19 2.30 2.48 -3.60%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 07/11/22 08/11/21 09/11/20 11/11/19 12/11/18 15/11/17 21/11/16 -
Price 14.34 14.04 14.40 25.20 27.00 27.80 26.70 -
P/RPS 9.16 11.08 17.88 18.79 16.46 15.58 18.89 -11.35%
P/EPS 30.24 37.78 62.66 86.98 59.15 58.49 66.73 -12.35%
EY 3.31 2.65 1.60 1.15 1.69 1.71 1.50 14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.18 2.26 2.05 2.20 2.34 2.41 -3.13%

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