[UTDPLT] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 34.87%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 459,987 642,908 399,654 318,909 322,264 325,544 379,233 3.26%
PBT 150,034 76,751 91,912 117,644 87,436 141,091 104,816 6.15%
Tax -37,575 -15,141 -16,202 -36,116 -20,373 -40,178 -25,419 6.72%
NP 112,459 61,610 75,710 81,528 67,063 100,913 79,397 5.97%
-
NP to SH 112,090 59,693 74,825 81,190 66,923 100,501 78,865 6.03%
-
Tax Rate 25.04% 19.73% 17.63% 30.70% 23.30% 28.48% 24.25% -
Total Cost 347,528 581,298 323,944 237,381 255,201 224,631 299,836 2.48%
-
Net Worth 3,061,113 2,662,919 2,704,398 2,629,736 2,651,432 2,616,107 2,439,483 3.85%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,061,113 2,662,919 2,704,398 2,629,736 2,651,432 2,616,107 2,439,483 3.85%
NOSH 416,268 416,268 416,268 208,134 208,134 208,134 208,134 12.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.45% 9.58% 18.94% 25.56% 20.81% 31.00% 20.94% -
ROE 3.66% 2.24% 2.77% 3.09% 2.52% 3.84% 3.23% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 110.90 155.00 96.35 153.77 155.09 156.67 182.51 -7.96%
EPS 27.02 14.39 18.04 39.15 32.21 48.37 37.95 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.38 6.42 6.52 12.68 12.76 12.59 11.74 -7.44%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 110.50 154.45 96.01 76.61 77.42 78.21 91.10 3.26%
EPS 26.93 14.34 17.98 19.50 16.08 24.14 18.95 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3537 6.3971 6.4968 6.3174 6.3695 6.2847 5.8604 3.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 16.40 15.00 14.44 24.82 27.32 28.20 28.50 -
P/RPS 14.79 9.68 14.99 16.14 17.62 18.00 15.62 -0.90%
P/EPS 60.69 104.23 80.05 63.40 84.83 58.31 75.09 -3.48%
EY 1.65 0.96 1.25 1.58 1.18 1.72 1.33 3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.34 2.21 1.96 2.14 2.24 2.43 -1.49%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 26/04/22 22/04/21 23/04/20 23/04/19 24/04/18 25/04/17 -
Price 16.74 16.90 14.70 25.52 27.52 28.60 28.90 -
P/RPS 15.09 10.90 15.26 16.60 17.74 18.26 15.84 -0.80%
P/EPS 61.95 117.43 81.49 65.19 85.45 59.13 76.15 -3.37%
EY 1.61 0.85 1.23 1.53 1.17 1.69 1.31 3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.63 2.25 2.01 2.16 2.27 2.46 -1.33%

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