[UTDPLT] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,960,292 2,658,382 1,876,030 1,263,016 1,161,942 1,301,776 1,473,753 4.86%
PBT 884,160 850,197 637,661 514,312 355,257 498,078 500,022 9.96%
Tax -205,277 -257,640 -147,817 -112,322 -83,536 -119,270 -116,274 9.93%
NP 678,882 592,557 489,844 401,989 271,721 378,808 383,748 9.96%
-
NP to SH 675,716 588,062 486,341 400,134 270,756 376,798 381,578 9.98%
-
Tax Rate 23.22% 30.30% 23.18% 21.84% 23.51% 23.95% 23.25% -
Total Cost 1,281,409 2,065,825 1,386,186 861,026 890,221 922,968 1,090,005 2.73%
-
Net Worth 2,982,304 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 3.22%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,982,304 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 3.22%
NOSH 416,268 416,268 416,268 416,268 208,134 208,134 208,134 12.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 34.63% 22.29% 26.11% 31.83% 23.39% 29.10% 26.04% -
ROE 22.66% 19.64% 18.24% 15.14% 10.61% 14.79% 15.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 472.60 640.91 452.29 304.50 559.18 626.48 709.24 -6.53%
EPS 162.91 141.77 117.25 96.47 130.31 181.33 183.64 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 7.22 6.43 6.37 12.28 12.26 11.86 -7.99%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 470.92 638.62 450.68 303.41 279.13 312.73 354.04 4.86%
EPS 162.33 141.27 116.83 96.12 65.04 90.52 91.67 9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1644 7.1943 6.4071 6.3473 6.1299 6.1199 5.9203 3.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 16.64 14.34 13.68 14.64 25.00 26.90 27.30 -
P/RPS 3.52 2.24 3.02 4.81 4.47 4.29 3.85 -1.48%
P/EPS 10.21 10.11 11.67 15.18 19.19 14.83 14.87 -6.07%
EY 9.79 9.89 8.57 6.59 5.21 6.74 6.73 6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.99 2.13 2.30 2.04 2.19 2.30 0.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 07/11/22 08/11/21 09/11/20 11/11/19 12/11/18 15/11/17 -
Price 16.82 14.34 14.04 14.40 25.20 27.00 27.80 -
P/RPS 3.56 2.24 3.10 4.73 4.51 4.31 3.92 -1.59%
P/EPS 10.32 10.11 11.97 14.93 19.34 14.89 15.14 -6.18%
EY 9.69 9.89 8.35 6.70 5.17 6.72 6.61 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.99 2.18 2.26 2.05 2.20 2.34 0.00%

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