[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
08-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.46%
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Revenue 2,658,382 2,688,332 2,571,632 1,876,030 1,763,046 1,598,616 1,263,016 45.07%
PBT 850,197 671,340 307,004 637,661 557,170 367,648 514,312 28.57%
Tax -257,640 -176,672 -60,564 -147,817 -132,336 -64,808 -112,322 51.45%
NP 592,557 494,668 246,440 489,844 424,834 302,840 401,989 21.41%
-
NP to SH 588,062 488,650 238,772 486,341 421,220 299,300 400,134 21.22%
-
Tax Rate 30.30% 26.32% 19.73% 23.18% 23.75% 17.63% 21.84% -
Total Cost 2,065,825 2,193,664 2,325,192 1,386,186 1,338,212 1,295,776 861,026 54.89%
-
Net Worth 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 6.46%
Dividend
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Net Worth 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 2,704,398 2,642,180 6.46%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
NP Margin 22.29% 18.40% 9.58% 26.11% 24.10% 18.94% 31.83% -
ROE 19.64% 18.94% 8.97% 18.24% 16.43% 11.07% 15.14% -
Per Share
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
RPS 640.91 648.13 619.99 452.29 425.05 385.41 304.50 45.07%
EPS 141.77 117.80 57.56 117.25 101.56 72.16 96.47 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.22 6.22 6.42 6.43 6.18 6.52 6.37 6.46%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
RPS 638.62 645.82 617.78 450.68 423.54 384.04 303.41 45.07%
EPS 141.27 117.39 57.36 116.83 101.19 71.90 96.12 21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1943 6.1978 6.3971 6.4071 6.158 6.4968 6.3473 6.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Date 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 -
Price 14.34 14.00 15.00 13.68 13.70 14.44 14.64 -
P/RPS 2.24 2.16 2.42 3.02 3.22 3.75 4.81 -31.75%
P/EPS 10.11 11.88 26.06 11.67 13.49 20.01 15.18 -18.39%
EY 9.89 8.41 3.84 8.57 7.41 5.00 6.59 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.25 2.34 2.13 2.22 2.21 2.30 -6.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 31/03/21 30/09/20 CAGR
Date 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 22/04/21 09/11/20 -
Price 14.34 14.00 16.90 14.04 13.62 14.70 14.40 -
P/RPS 2.24 2.16 2.73 3.10 3.20 3.81 4.73 -31.18%
P/EPS 10.11 11.88 29.36 11.97 13.41 20.37 14.93 -17.71%
EY 9.89 8.41 3.41 8.35 7.46 4.91 6.70 21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.25 2.63 2.18 2.20 2.25 2.26 -6.16%

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