[UTDPLT] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
Revenue 470,074 459,987 649,621 701,258 642,908 525,500 481,869 -1.23% QoQ % 2.19% -29.19% -7.36% 9.08% 22.34% 9.05% - Horiz. % 97.55% 95.46% 134.81% 145.53% 133.42% 109.05% 100.00%
PBT 207,171 150,034 301,978 258,919 76,751 199,661 186,673 5.35% QoQ % 38.08% -50.32% 16.63% 237.35% -61.56% 6.96% - Horiz. % 110.98% 80.37% 161.77% 138.70% 41.12% 106.96% 100.00%
Tax -47,176 -37,575 -104,894 -73,195 -15,141 -44,695 -49,966 -2.83% QoQ % -25.55% 64.18% -43.31% -383.42% 66.12% 10.55% - Horiz. % 94.42% 75.20% 209.93% 146.49% 30.30% 89.45% 100.00%
NP 159,995 112,459 197,084 185,724 61,610 154,966 136,707 8.18% QoQ % 42.27% -42.94% 6.12% 201.45% -60.24% 13.36% - Horiz. % 117.03% 82.26% 144.17% 135.86% 45.07% 113.36% 100.00%
NP to SH 159,015 112,090 196,722 184,632 59,693 154,146 135,785 8.22% QoQ % 41.86% -43.02% 6.55% 209.30% -61.28% 13.52% - Horiz. % 117.11% 82.55% 144.88% 135.97% 43.96% 113.52% 100.00%
Tax Rate 22.77 % 25.04 % 34.74 % 28.27 % 19.73 % 22.39 % 26.77 % -7.77% QoQ % -9.07% -27.92% 22.89% 43.28% -11.88% -16.36% - Horiz. % 85.06% 93.54% 129.77% 105.60% 73.70% 83.64% 100.00%
Total Cost 310,079 347,528 452,537 515,534 581,298 370,534 345,162 -5.22% QoQ % -10.78% -23.20% -12.22% -11.31% 56.88% 7.35% - Horiz. % 89.84% 100.69% 131.11% 149.36% 168.41% 107.35% 100.00%
Net Worth 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 3.65% QoQ % -10.03% 2.22% 16.08% -3.12% -0.16% 4.05% - Horiz. % 107.44% 119.42% 116.83% 100.65% 103.88% 104.05% 100.00%
Dividend 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
Net Worth 2,754,172 3,061,113 2,994,747 2,579,962 2,662,919 2,667,067 2,563,371 3.65% QoQ % -10.03% 2.22% 16.08% -3.12% -0.16% 4.05% - Horiz. % 107.44% 119.42% 116.83% 100.65% 103.88% 104.05% 100.00%
NOSH 414,784 414,784 414,784 414,784 414,784 414,784 414,784 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
NP Margin 34.04 % 24.45 % 30.34 % 26.48 % 9.58 % 29.49 % 28.37 % 9.54% QoQ % 39.22% -19.41% 14.58% 176.41% -67.51% 3.95% - Horiz. % 119.99% 86.18% 106.94% 93.34% 33.77% 103.95% 100.00%
ROE 5.77 % 3.66 % 6.57 % 7.16 % 2.24 % 5.78 % 5.30 % 4.34% QoQ % 57.65% -44.29% -8.24% 219.64% -61.25% 9.06% - Horiz. % 108.87% 69.06% 123.96% 135.09% 42.26% 109.06% 100.00%
Per Share 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
RPS 113.33 110.90 156.62 169.07 155.00 126.69 116.17 -1.23% QoQ % 2.19% -29.19% -7.36% 9.08% 22.35% 9.06% - Horiz. % 97.56% 95.46% 134.82% 145.54% 133.43% 109.06% 100.00%
EPS 38.34 27.02 47.43 44.51 14.39 37.16 32.74 8.21% QoQ % 41.89% -43.03% 6.56% 209.31% -61.28% 13.50% - Horiz. % 117.10% 82.53% 144.87% 135.95% 43.95% 113.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 6.6400 7.3800 7.2200 6.2200 6.4200 6.4300 6.1800 3.65% QoQ % -10.03% 2.22% 16.08% -3.12% -0.16% 4.05% - Horiz. % 107.44% 119.42% 116.83% 100.65% 103.88% 104.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 416,268 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
RPS 112.93 110.50 156.06 168.46 154.45 126.24 115.76 -1.23% QoQ % 2.20% -29.19% -7.36% 9.07% 22.35% 9.05% - Horiz. % 97.56% 95.46% 134.81% 145.53% 133.42% 109.05% 100.00%
EPS 38.20 26.93 47.26 44.35 14.34 37.03 32.62 8.22% QoQ % 41.85% -43.02% 6.56% 209.27% -61.27% 13.52% - Horiz. % 117.11% 82.56% 144.88% 135.96% 43.96% 113.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 6.6163 7.3537 7.1943 6.1978 6.3971 6.4071 6.1580 3.65% QoQ % -10.03% 2.22% 16.08% -3.12% -0.16% 4.05% - Horiz. % 107.44% 119.42% 116.83% 100.65% 103.88% 104.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
Date 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 -
Price 15.4800 16.4000 14.3400 14.0000 15.0000 13.6800 13.7000 -
P/RPS 13.66 14.79 9.16 8.28 9.68 10.80 11.79 7.64% QoQ % -7.64% 61.46% 10.63% -14.46% -10.37% -8.40% - Horiz. % 115.86% 125.45% 77.69% 70.23% 82.10% 91.60% 100.00%
P/EPS 40.38 60.69 30.24 31.45 104.23 36.81 41.85 -1.77% QoQ % -33.47% 100.69% -3.85% -69.83% 183.16% -12.04% - Horiz. % 96.49% 145.02% 72.26% 75.15% 249.06% 87.96% 100.00%
EY 2.48 1.65 3.31 3.18 0.96 2.72 2.39 1.87% QoQ % 50.30% -50.15% 4.09% 231.25% -64.71% 13.81% - Horiz. % 103.77% 69.04% 138.49% 133.05% 40.17% 113.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.33 2.22 1.99 2.25 2.34 2.13 2.22 2.45% QoQ % 4.95% 11.56% -11.56% -3.85% 9.86% -4.05% - Horiz. % 104.95% 100.00% 89.64% 101.35% 105.41% 95.95% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 30/09/22 30/06/22 31/03/22 30/09/21 30/06/21 CAGR
Date 24/07/23 27/04/23 07/11/22 20/07/22 26/04/22 08/11/21 22/07/21 -
Price 16.0600 16.7400 14.3400 14.0000 16.9000 14.0400 13.6200 -
P/RPS 14.17 15.09 9.16 8.28 10.90 11.08 11.72 9.96% QoQ % -6.10% 64.74% 10.63% -24.04% -1.62% -5.46% - Horiz. % 120.90% 128.75% 78.16% 70.65% 93.00% 94.54% 100.00%
P/EPS 41.89 61.95 30.24 31.45 117.43 37.78 41.61 0.34% QoQ % -32.38% 104.86% -3.85% -73.22% 210.83% -9.20% - Horiz. % 100.67% 148.88% 72.67% 75.58% 282.22% 90.80% 100.00%
EY 2.39 1.61 3.31 3.18 0.85 2.65 2.40 -0.21% QoQ % 48.45% -51.36% 4.09% 274.12% -67.92% 10.42% - Horiz. % 99.58% 67.08% 137.92% 132.50% 35.42% 110.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.42 2.27 1.99 2.25 2.63 2.18 2.20 4.88% QoQ % 6.61% 14.07% -11.56% -14.45% 20.64% -0.91% - Horiz. % 110.00% 103.18% 90.45% 102.27% 119.55% 99.09% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
UP2NDQTR2022.pdf 
