[UTDPLT] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -22.87%
YoY- 58.35%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Revenue 525,500 481,869 399,654 334,036 294,317 318,909 278,661 37.26%
PBT 199,661 186,673 91,912 118,429 149,661 117,644 78,071 59.81%
Tax -44,695 -49,966 -16,202 -22,525 -25,601 -36,116 -17,520 59.61%
NP 154,966 136,707 75,710 95,904 124,060 81,528 60,551 59.87%
-
NP to SH 154,146 135,785 74,825 95,325 123,586 81,190 60,199 59.91%
-
Tax Rate 22.39% 26.77% 17.63% 19.02% 17.11% 30.70% 22.44% -
Total Cost 370,534 345,162 323,944 238,132 170,257 237,381 218,110 30.29%
-
Net Worth 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2.23%
Dividend
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Net Worth 2,667,067 2,563,371 2,704,398 2,642,180 1,708,914 2,629,736 2,551,691 2.23%
NOSH 416,268 416,268 416,268 416,268 416,268 208,134 208,134 41.35%
Ratio Analysis
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
NP Margin 29.49% 28.37% 18.94% 28.71% 42.15% 25.56% 21.73% -
ROE 5.78% 5.30% 2.77% 3.61% 7.23% 3.09% 2.36% -
Per Share
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
RPS 126.69 116.17 96.35 80.53 106.43 153.77 134.11 -2.80%
EPS 37.16 32.74 18.04 22.98 44.69 39.15 28.97 13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.43 6.18 6.52 6.37 6.18 12.68 12.28 -27.60%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
RPS 126.24 115.76 96.01 80.25 70.70 76.61 66.94 37.26%
EPS 37.03 32.62 17.98 22.90 29.69 19.50 14.46 59.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4071 6.158 6.4968 6.3473 4.1053 6.3174 6.1299 2.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Date 30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 -
Price 13.68 13.70 14.44 14.64 13.30 24.82 25.00 -
P/RPS 10.80 11.79 14.99 18.18 12.50 16.14 18.64 -23.85%
P/EPS 36.81 41.85 80.05 63.70 29.76 63.40 86.29 -34.64%
EY 2.72 2.39 1.25 1.57 3.36 1.58 1.16 53.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.22 2.21 2.30 2.15 1.96 2.04 2.17%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 30/09/20 30/06/20 31/03/20 30/09/19 CAGR
Date 08/11/21 22/07/21 22/04/21 09/11/20 27/07/20 23/04/20 11/11/19 -
Price 14.04 13.62 14.70 14.40 13.54 25.52 25.20 -
P/RPS 11.08 11.72 15.26 17.88 12.72 16.60 18.79 -23.18%
P/EPS 37.78 41.61 81.49 62.66 30.30 65.19 86.98 -34.05%
EY 2.65 2.40 1.23 1.60 3.30 1.53 1.15 51.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.20 2.25 2.26 2.19 2.01 2.05 3.11%

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