[UTDPLT] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -61.28%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 476,747 459,987 642,908 399,654 318,909 322,264 325,544 6.55%
PBT 178,448 150,034 76,751 91,912 117,644 87,436 141,091 3.98%
Tax -44,913 -37,575 -15,141 -16,202 -36,116 -20,373 -40,178 1.87%
NP 133,535 112,459 61,610 75,710 81,528 67,063 100,913 4.77%
-
NP to SH 132,872 112,090 59,693 74,825 81,190 66,923 100,501 4.75%
-
Tax Rate 25.17% 25.04% 19.73% 17.63% 30.70% 23.30% 28.48% -
Total Cost 343,212 347,528 581,298 323,944 237,381 255,201 224,631 7.31%
-
Net Worth 2,961,564 3,061,113 2,662,919 2,704,398 2,629,736 2,651,432 2,616,107 2.08%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,961,564 3,061,113 2,662,919 2,704,398 2,629,736 2,651,432 2,616,107 2.08%
NOSH 416,268 416,268 416,268 416,268 208,134 208,134 208,134 12.23%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 28.01% 24.45% 9.58% 18.94% 25.56% 20.81% 31.00% -
ROE 4.49% 3.66% 2.24% 2.77% 3.09% 2.52% 3.84% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 114.94 110.90 155.00 96.35 153.77 155.09 156.67 -5.02%
EPS 32.03 27.02 14.39 18.04 39.15 32.21 48.37 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.14 7.38 6.42 6.52 12.68 12.76 12.59 -9.01%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 114.53 110.50 154.45 96.01 76.61 77.42 78.21 6.55%
EPS 31.92 26.93 14.34 17.98 19.50 16.08 24.14 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1146 7.3537 6.3971 6.4968 6.3174 6.3695 6.2847 2.08%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 23.98 16.40 15.00 14.44 24.82 27.32 28.20 -
P/RPS 20.86 14.79 9.68 14.99 16.14 17.62 18.00 2.48%
P/EPS 74.86 60.69 104.23 80.05 63.40 84.83 58.31 4.24%
EY 1.34 1.65 0.96 1.25 1.58 1.18 1.72 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.22 2.34 2.21 1.96 2.14 2.24 6.98%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/04/24 27/04/23 26/04/22 22/04/21 23/04/20 23/04/19 24/04/18 -
Price 26.10 16.74 16.90 14.70 25.52 27.52 28.60 -
P/RPS 22.71 15.09 10.90 15.26 16.60 17.74 18.26 3.69%
P/EPS 81.48 61.95 117.43 81.49 65.19 85.45 59.13 5.48%
EY 1.23 1.61 0.85 1.23 1.53 1.17 1.69 -5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 2.27 2.63 2.25 2.01 2.16 2.27 8.27%

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