[UTDPLT] YoY TTM 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- 11.41%
YoY- 29.37%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,110,650 2,119,840 2,519,287 1,741,059 1,225,923 1,212,315 1,347,152 7.76%
PBT 1,004,426 965,098 837,309 596,675 463,805 388,904 502,793 12.21%
Tax -231,227 -258,852 -237,925 -133,388 -101,762 -90,001 -119,341 11.64%
NP 773,199 706,246 599,384 463,287 362,043 298,903 383,452 12.38%
-
NP to SH 769,521 703,509 595,193 460,081 360,300 297,916 381,363 12.40%
-
Tax Rate 23.02% 26.82% 28.42% 22.36% 21.94% 23.14% 23.74% -
Total Cost 1,337,451 1,413,594 1,919,903 1,277,772 863,880 913,412 963,700 5.60%
-
Net Worth 2,882,755 2,982,304 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2.07%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,882,755 2,982,304 2,994,747 2,667,067 2,642,180 2,551,691 2,547,535 2.07%
NOSH 416,268 416,268 416,268 416,268 416,268 208,134 208,134 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 36.63% 33.32% 23.79% 26.61% 29.53% 24.66% 28.46% -
ROE 26.69% 23.59% 19.87% 17.25% 13.64% 11.68% 14.97% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 508.85 511.07 607.37 419.75 295.56 583.43 648.32 -3.95%
EPS 185.52 169.61 143.49 110.92 86.86 143.37 183.53 0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 7.19 7.22 6.43 6.37 12.28 12.26 -9.01%
Adjusted Per Share Value based on latest NOSH - 416,268
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 507.04 509.25 605.21 418.25 294.50 291.23 323.63 7.76%
EPS 184.86 169.00 142.98 110.53 86.55 71.57 91.61 12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9252 7.1644 7.1943 6.4071 6.3473 6.1299 6.1199 2.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 26.18 16.64 14.34 13.68 14.64 25.00 26.90 -
P/RPS 5.14 3.26 2.36 3.26 4.95 4.29 4.15 3.62%
P/EPS 14.11 9.81 9.99 12.33 16.85 17.44 14.66 -0.63%
EY 7.09 10.19 10.01 8.11 5.93 5.73 6.82 0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 2.31 1.99 2.13 2.30 2.04 2.19 9.46%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 13/11/24 16/11/23 07/11/22 08/11/21 09/11/20 11/11/19 12/11/18 -
Price 29.64 16.82 14.34 14.04 14.40 25.20 27.00 -
P/RPS 5.82 3.29 2.36 3.34 4.87 4.32 4.16 5.75%
P/EPS 15.98 9.92 9.99 12.66 16.58 17.58 14.71 1.38%
EY 6.26 10.08 10.01 7.90 6.03 5.69 6.80 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 2.34 1.99 2.18 2.26 2.05 2.20 11.63%

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