Highlights

[UTDPLT] YoY Quarter Result on 2019-03-31 [#1]

Stock [UTDPLT]: UNITED PLANTATION BERHAD
Announcement Date 23-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -29.45%    YoY -     -33.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 322,264 325,544 379,233 259,580 233,916 261,025 215,717 6.92%
  YoY % -1.01% -14.16% 46.09% 10.97% -10.39% 21.00% -
  Horiz. % 149.39% 150.91% 175.80% 120.33% 108.44% 121.00% 100.00%
PBT 87,436 141,091 104,816 84,135 81,687 109,645 83,383 0.79%
  YoY % -38.03% 34.61% 24.58% 3.00% -25.50% 31.50% -
  Horiz. % 104.86% 169.21% 125.70% 100.90% 97.97% 131.50% 100.00%
Tax -20,373 -40,178 -25,419 -24,281 -20,375 -21,469 -18,631 1.50%
  YoY % 49.29% -58.06% -4.69% -19.17% 5.10% -15.23% -
  Horiz. % 109.35% 215.65% 136.43% 130.33% 109.36% 115.23% 100.00%
NP 67,063 100,913 79,397 59,854 61,312 88,176 64,752 0.59%
  YoY % -33.54% 27.10% 32.65% -2.38% -30.47% 36.17% -
  Horiz. % 103.57% 155.85% 122.62% 92.44% 94.69% 136.17% 100.00%
NP to SH 66,923 100,501 78,865 59,755 61,150 87,745 64,637 0.58%
  YoY % -33.41% 27.43% 31.98% -2.28% -30.31% 35.75% -
  Horiz. % 103.54% 155.49% 122.01% 92.45% 94.61% 135.75% 100.00%
Tax Rate 23.30 % 28.48 % 24.25 % 28.86 % 24.94 % 19.58 % 22.34 % 0.70%
  YoY % -18.19% 17.44% -15.97% 15.72% 27.37% -12.35% -
  Horiz. % 104.30% 127.48% 108.55% 129.19% 111.64% 87.65% 100.00%
Total Cost 255,201 224,631 299,836 199,726 172,604 172,849 150,965 9.14%
  YoY % 13.61% -25.08% 50.12% 15.71% -0.14% 14.50% -
  Horiz. % 169.05% 148.80% 198.61% 132.30% 114.33% 114.50% 100.00%
Net Worth 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 3.06%
  YoY % 1.35% 7.24% 6.44% 4.85% -4.28% 3.22% -
  Horiz. % 119.84% 118.24% 110.26% 103.59% 98.80% 103.22% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 3.06%
  YoY % 1.35% 7.24% 6.44% 4.85% -4.28% 3.22% -
  Horiz. % 119.84% 118.24% 110.26% 103.59% 98.80% 103.22% 100.00%
NOSH 207,792 207,792 207,792 207,792 207,792 207,792 208,134 -0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.16% -
  Horiz. % 99.84% 99.84% 99.84% 99.84% 99.84% 99.84% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 20.81 % 31.00 % 20.94 % 23.06 % 26.21 % 33.78 % 30.02 % -5.92%
  YoY % -32.87% 48.04% -9.19% -12.02% -22.41% 12.52% -
  Horiz. % 69.32% 103.26% 69.75% 76.82% 87.31% 112.52% 100.00%
ROE 2.52 % 3.84 % 3.23 % 2.61 % 2.80 % 3.84 % 2.92 % -2.42%
  YoY % -34.38% 18.89% 23.75% -6.79% -27.08% 31.51% -
  Horiz. % 86.30% 131.51% 110.62% 89.38% 95.89% 131.51% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 155.09 156.67 182.51 124.92 112.57 125.62 103.64 6.95%
  YoY % -1.01% -14.16% 46.10% 10.97% -10.39% 21.21% -
  Horiz. % 149.64% 151.17% 176.10% 120.53% 108.62% 121.21% 100.00%
EPS 32.21 48.37 37.95 28.76 29.43 42.23 31.06 0.61%
  YoY % -33.41% 27.46% 31.95% -2.28% -30.31% 35.96% -
  Horiz. % 103.70% 155.73% 122.18% 92.59% 94.75% 135.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 12.7600 12.5900 11.7400 11.0300 10.5200 10.9900 10.6300 3.09%
  YoY % 1.35% 7.24% 6.44% 4.85% -4.28% 3.39% -
  Horiz. % 120.04% 118.44% 110.44% 103.76% 98.97% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 154.83 156.41 182.21 124.72 112.39 125.41 103.64 6.92%
  YoY % -1.01% -14.16% 46.10% 10.97% -10.38% 21.01% -
  Horiz. % 149.39% 150.92% 175.81% 120.34% 108.44% 121.01% 100.00%
EPS 32.15 48.29 37.89 28.71 29.38 42.16 31.06 0.58%
  YoY % -33.42% 27.45% 31.97% -2.28% -30.31% 35.74% -
  Horiz. % 103.51% 155.47% 121.99% 92.43% 94.59% 135.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 12.7391 12.5693 11.7207 11.0119 10.5027 10.9720 10.6300 3.06%
  YoY % 1.35% 7.24% 6.44% 4.85% -4.28% 3.22% -
  Horiz. % 119.84% 118.24% 110.26% 103.59% 98.80% 103.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 27.3200 28.2000 28.5000 26.9600 26.0000 25.1000 27.2000 -
P/RPS 17.62 18.00 15.62 21.58 23.10 19.98 26.24 -6.42%
  YoY % -2.11% 15.24% -27.62% -6.58% 15.62% -23.86% -
  Horiz. % 67.15% 68.60% 59.53% 82.24% 88.03% 76.14% 100.00%
P/EPS 84.83 58.31 75.09 93.75 88.35 59.44 87.59 -0.53%
  YoY % 45.48% -22.35% -19.90% 6.11% 48.64% -32.14% -
  Horiz. % 96.85% 66.57% 85.73% 107.03% 100.87% 67.86% 100.00%
EY 1.18 1.72 1.33 1.07 1.13 1.68 1.14 0.58%
  YoY % -31.40% 29.32% 24.30% -5.31% -32.74% 47.37% -
  Horiz. % 103.51% 150.88% 116.67% 93.86% 99.12% 147.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.14 2.24 2.43 2.44 2.47 2.28 2.56 -2.94%
  YoY % -4.46% -7.82% -0.41% -1.21% 8.33% -10.94% -
  Horiz. % 83.59% 87.50% 94.92% 95.31% 96.48% 89.06% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/04/19 24/04/18 25/04/17 25/04/16 27/04/15 28/04/14 13/05/13 -
Price 27.5200 28.6000 28.9000 26.8000 26.8000 25.2000 27.2400 -
P/RPS 17.74 18.26 15.84 21.45 23.81 20.06 26.28 -6.34%
  YoY % -2.85% 15.28% -26.15% -9.91% 18.69% -23.67% -
  Horiz. % 67.50% 69.48% 60.27% 81.62% 90.60% 76.33% 100.00%
P/EPS 85.45 59.13 76.15 93.19 91.07 59.68 87.71 -0.43%
  YoY % 44.51% -22.35% -18.29% 2.33% 52.60% -31.96% -
  Horiz. % 97.42% 67.42% 86.82% 106.25% 103.83% 68.04% 100.00%
EY 1.17 1.69 1.31 1.07 1.10 1.68 1.14 0.43%
  YoY % -30.77% 29.01% 22.43% -2.73% -34.52% 47.37% -
  Horiz. % 102.63% 148.25% 114.91% 93.86% 96.49% 147.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.16 2.27 2.46 2.43 2.55 2.29 2.56 -2.79%
  YoY % -4.85% -7.72% 1.23% -4.71% 11.35% -10.55% -
  Horiz. % 84.38% 88.67% 96.09% 94.92% 99.61% 89.45% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers