[UTDPLT] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
07-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.55%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
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 540,158 649,621 525,500 334,036 278,661 340,858 370,820 6.46%
PBT 305,915 301,978 199,661 118,429 78,071 122,465 129,234 15.43%
Tax -69,207 -104,894 -44,695 -22,525 -17,520 -27,349 -29,888 15.01%
NP 236,708 197,084 154,966 95,904 60,551 95,116 99,346 15.56%
-
NP to SH 235,682 196,722 154,146 95,325 60,199 94,853 98,764 15.59%
-
Tax Rate 22.62% 34.74% 22.39% 19.02% 22.44% 22.33% 23.13% -
Total Cost 303,450 452,537 370,534 238,132 218,110 245,742 271,474 1.87%
-
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 43.82% 30.34% 29.49% 28.71% 21.73% 27.90% 26.79% -
ROE 7.90% 6.57% 5.78% 3.61% 2.36% 3.72% 4.01% -
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 130.23 156.62 126.69 80.53 134.11 164.04 178.46 -5.11%
EPS 56.82 47.43 37.16 22.98 28.97 45.65 47.53 3.01%
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 129.76 156.06 126.24 80.25 66.94 81.88 89.08 6.46%
EPS 56.62 47.26 37.03 22.90 14.46 22.79 23.73 15.58%
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 12.78 9.16 10.80 18.18 18.64 16.40 15.30 -2.95%
P/EPS 29.29 30.24 36.81 63.70 86.29 58.93 57.44 -10.61%
EY 3.41 3.31 2.72 1.57 1.16 1.70 1.74 11.86%
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 12.92 9.16 11.08 17.88 18.79 16.46 15.58 -3.07%
P/EPS 29.60 30.24 37.78 62.66 86.98 59.15 58.49 -10.72%
EY 3.38 3.31 2.65 1.60 1.15 1.69 1.71 12.02%
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