[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 24.62%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
Revenue 2,093,989 2,045,646 1,906,988 1,960,292 1,860,122 1,839,948 2,658,382 -11.23%
PBT 931,348 835,306 713,792 884,160 714,410 600,136 850,197 4.65%
Tax -216,026 -193,968 -179,652 -205,277 -169,502 -150,300 -257,640 -8.42%
NP 715,321 641,338 534,140 678,882 544,908 449,836 592,557 9.85%
-
NP to SH 711,785 637,616 531,488 675,716 542,210 448,360 588,062 10.00%
-
Tax Rate 23.19% 23.22% 25.17% 23.22% 23.73% 25.04% 30.30% -
Total Cost 1,378,668 1,404,308 1,372,848 1,281,409 1,315,214 1,390,112 2,065,825 -18.28%
-
Net Worth 2,882,755 2,683,658 2,961,564 2,982,304 2,754,172 3,061,113 2,994,747 -1.88%
Dividend
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
Net Worth 2,882,755 2,683,658 2,961,564 2,982,304 2,754,172 3,061,113 2,994,747 -1.88%
NOSH 416,268 416,268 416,268 416,268 416,268 416,268 416,268 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
NP Margin 34.16% 31.35% 28.01% 34.63% 29.29% 24.45% 22.29% -
ROE 24.69% 23.76% 17.95% 22.66% 19.69% 14.65% 19.64% -
Per Share
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
RPS 504.84 493.18 459.75 472.60 448.45 443.59 640.91 -11.23%
EPS 171.60 153.72 128.12 162.91 130.72 108.08 141.77 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.47 7.14 7.19 6.64 7.38 7.22 -1.88%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
RPS 503.04 491.43 458.12 470.92 446.86 442.01 638.62 -11.23%
EPS 170.99 153.17 127.68 162.33 130.26 107.71 141.27 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9252 6.4469 7.1146 7.1644 6.6163 7.3537 7.1943 -1.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
Date 30/09/24 28/06/24 29/03/24 29/09/23 30/06/23 31/03/23 30/09/22 -
Price 26.18 24.50 23.98 16.64 15.48 16.40 14.34 -
P/RPS 5.19 4.97 5.22 3.52 3.45 3.70 2.24 52.12%
P/EPS 15.26 15.94 18.71 10.21 11.84 15.17 10.11 22.82%
EY 6.55 6.27 5.34 9.79 8.44 6.59 9.89 -18.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.79 3.36 2.31 2.33 2.22 1.99 37.57%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 30/09/22 CAGR
Date 13/11/24 24/07/24 24/04/24 16/11/23 24/07/23 27/04/23 07/11/22 -
Price 29.64 24.98 26.10 16.82 16.06 16.74 14.34 -
P/RPS 5.87 5.07 5.68 3.56 3.58 3.77 2.24 61.77%
P/EPS 17.27 16.25 20.37 10.32 12.29 15.49 10.11 30.65%
EY 5.79 6.15 4.91 9.69 8.14 6.46 9.89 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 3.86 3.66 2.34 2.42 2.27 1.99 46.23%

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