Saturday, 17 December 2022

United Plantation

 

Fiscal year is January-December. All values MYR Millions.
 2021 2020 2019 2018 2017 5-year trend 

INCOME STATEMENT
 Sales/Revenue 2,033 1,340 1,173 1,306 1,474 
Gross Income 890 596 492 556 580 
Gross Profit Margin 43.76% 
EBIT 676 462 350 469 -
 Interest Expense 0 0 0 0 0 
Pretax Income 683 495 355 491 504 
Pretax Margin 33.59% 


CASH FLOW STATEMENT
All values MYR Thousands. 
Funds from Operations 537,382.0 402,078.0 311,725.0 557,308.0 590,081.0
 Net Operating Cash Flow 537,382.0 402,078.0 311,725.0 557,308.0 590,081.0 
Capital Expenditures (114,409.0) (111,313.0) (112,556.0) (181,234.0) (147,415.0) 
Free Cash Flow 422,973.0 290,765.0 199,169.0 381,975.0 443,836.0 
Free Cash Flow Yield 0.50% 
 Cash Dividends Paid - Total (394,045.0) (300,719.0) (290,789.0) (311,687.0) (238,960.0) 


BALANCE SHEET
All values MYR Millions.
 Cash & Short Term Investments 478 465 459 916 852 
ST Debt & Current Portion LT Debt 0 0 0 0 0 
Other Liabilities 23 0 8 - 1 

 Total Current Assets 1,143 972 874 1,356 1,305 
Total Current Liabilities 294 177 127 170 164
 Current Ratio 3.88 5.49 6.90 7.98 7.96
 Quick Ratio 3.25 4.51 5.66 6.92 6.82
 Cash Ratio 1.62 2.62 3.63 5.39 5.20 

 Total Equity 2,685 2,631 2,554 2,589 2,531
 Liabilities & Shareholders' Equity 3,153 2,975 2,858 2,918 2,850 


 Average Growth Rates 
United Plantations Bhd 
Past Five Years Ending 12/31/2021 (Fiscal Year) 
Revenue +7.59%
 Net Income +6.55%
 Earnings Per Share +6.60% 
Capital Spending -4.48%
 Gross Margin +48.87%
 Cash Flow -0.94% 

 KEY STOCK DATA 
P/E Ratio (TTM) 10.80(12/16/22) 
EPS (TTM) RM1.43 
Market Cap RM6.23 B 
Shares Outstanding 416.27 M 
Public Float 157.49 M 
Yield 6.78%(12/16/22) 
Latest Dividend RM0.400000006(12/05/22) 
Ex-Dividend Date 11/21/22

No comments: