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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 318,909 322,264 325,544 379,233 259,580 233,916 261,025 3.39%
  YoY % -1.04% -1.01% -14.16% 46.09% 10.97% -10.39% -
  Horiz. % 122.18% 123.46% 124.72% 145.29% 99.45% 89.61% 100.00%
PBT 117,644 87,436 141,091 104,816 84,135 81,687 109,645 1.18%
  YoY % 34.55% -38.03% 34.61% 24.58% 3.00% -25.50% -
  Horiz. % 107.30% 79.74% 128.68% 95.60% 76.73% 74.50% 100.00%
Tax -36,116 -20,373 -40,178 -25,419 -24,281 -20,375 -21,469 9.05%
  YoY % -77.27% 49.29% -58.06% -4.69% -19.17% 5.10% -
  Horiz. % 168.22% 94.89% 187.14% 118.40% 113.10% 94.90% 100.00%
NP 81,528 67,063 100,913 79,397 59,854 61,312 88,176 -1.30%
  YoY % 21.57% -33.54% 27.10% 32.65% -2.38% -30.47% -
  Horiz. % 92.46% 76.06% 114.44% 90.04% 67.88% 69.53% 100.00%
NP to SH 81,190 66,923 100,501 78,865 59,755 61,150 87,745 -1.28%
  YoY % 21.32% -33.41% 27.43% 31.98% -2.28% -30.31% -
  Horiz. % 92.53% 76.27% 114.54% 89.88% 68.10% 69.69% 100.00%
Tax Rate 30.70 % 23.30 % 28.48 % 24.25 % 28.86 % 24.94 % 19.58 % 7.78%
  YoY % 31.76% -18.19% 17.44% -15.97% 15.72% 27.37% -
  Horiz. % 156.79% 119.00% 145.45% 123.85% 147.40% 127.37% 100.00%
Total Cost 237,381 255,201 224,631 299,836 199,726 172,604 172,849 5.42%
  YoY % -6.98% 13.61% -25.08% 50.12% 15.71% -0.14% -
  Horiz. % 137.33% 147.64% 129.96% 173.47% 115.55% 99.86% 100.00%
Net Worth 2,629,736 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2.38%
  YoY % -0.82% 1.35% 7.24% 6.44% 4.85% -4.28% -
  Horiz. % 115.16% 116.11% 114.56% 106.82% 100.36% 95.72% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,629,736 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2.38%
  YoY % -0.82% 1.35% 7.24% 6.44% 4.85% -4.28% -
  Horiz. % 115.16% 116.11% 114.56% 106.82% 100.36% 95.72% 100.00%
NOSH 207,392 207,792 207,792 207,792 207,792 207,792 207,792 -0.03%
  YoY % -0.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.81% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 25.56 % 20.81 % 31.00 % 20.94 % 23.06 % 26.21 % 33.78 % -4.54%
  YoY % 22.83% -32.87% 48.04% -9.19% -12.02% -22.41% -
  Horiz. % 75.67% 61.60% 91.77% 61.99% 68.27% 77.59% 100.00%
ROE 3.09 % 2.52 % 3.84 % 3.23 % 2.61 % 2.80 % 3.84 % -3.55%
  YoY % 22.62% -34.38% 18.89% 23.75% -6.79% -27.08% -
  Horiz. % 80.47% 65.62% 100.00% 84.11% 67.97% 72.92% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 153.77 155.09 156.67 182.51 124.92 112.57 125.62 3.42%
  YoY % -0.85% -1.01% -14.16% 46.10% 10.97% -10.39% -
  Horiz. % 122.41% 123.46% 124.72% 145.29% 99.44% 89.61% 100.00%
EPS 39.15 32.21 48.37 37.95 28.76 29.43 42.23 -1.25%
  YoY % 21.55% -33.41% 27.46% 31.95% -2.28% -30.31% -
  Horiz. % 92.71% 76.27% 114.54% 89.87% 68.10% 69.69% 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 12.6800 12.7600 12.5900 11.7400 11.0300 10.5200 10.9900 2.41%
  YoY % -0.63% 1.35% 7.24% 6.44% 4.85% -4.28% -
  Horiz. % 115.38% 116.11% 114.56% 106.82% 100.36% 95.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 416,268
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 76.61 77.42 78.21 91.10 62.36 56.19 62.71 3.39%
  YoY % -1.05% -1.01% -14.15% 46.09% 10.98% -10.40% -
  Horiz. % 122.17% 123.46% 124.72% 145.27% 99.44% 89.60% 100.00%
EPS 19.50 16.08 24.14 18.95 14.35 14.69 21.08 -1.29%
  YoY % 21.27% -33.39% 27.39% 32.06% -2.31% -30.31% -
  Horiz. % 92.50% 76.28% 114.52% 89.90% 68.07% 69.69% 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 6.3174 6.3695 6.2847 5.8604 5.5060 5.2514 5.4860 2.38%
  YoY % -0.82% 1.35% 7.24% 6.44% 4.85% -4.28% -
  Horiz. % 115.15% 116.10% 114.56% 106.82% 100.36% 95.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 24.8200 27.3200 28.2000 28.5000 26.9600 26.0000 25.1000 -
P/RPS 16.14 17.62 18.00 15.62 21.58 23.10 19.98 -3.49%
  YoY % -8.40% -2.11% 15.24% -27.62% -6.58% 15.62% -
  Horiz. % 80.78% 88.19% 90.09% 78.18% 108.01% 115.62% 100.00%
P/EPS 63.40 84.83 58.31 75.09 93.75 88.35 59.44 1.08%
  YoY % -25.26% 45.48% -22.35% -19.90% 6.11% 48.64% -
  Horiz. % 106.66% 142.72% 98.10% 126.33% 157.72% 148.64% 100.00%
EY 1.58 1.18 1.72 1.33 1.07 1.13 1.68 -1.02%
  YoY % 33.90% -31.40% 29.32% 24.30% -5.31% -32.74% -
  Horiz. % 94.05% 70.24% 102.38% 79.17% 63.69% 67.26% 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 1.96 2.14 2.24 2.43 2.44 2.47 2.28 -2.49%
  YoY % -8.41% -4.46% -7.82% -0.41% -1.21% 8.33% -
  Horiz. % 85.96% 93.86% 98.25% 106.58% 107.02% 108.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/04/20 23/04/19 24/04/18 25/04/17 25/04/16 27/04/15 28/04/14 -
Price 25.5200 27.5200 28.6000 28.9000 26.8000 26.8000 25.2000 -
P/RPS 16.60 17.74 18.26 15.84 21.45 23.81 20.06 -3.10%
  YoY % -6.43% -2.85% 15.28% -26.15% -9.91% 18.69% -
  Horiz. % 82.75% 88.43% 91.03% 78.96% 106.93% 118.69% 100.00%
P/EPS 65.19 85.45 59.13 76.15 93.19 91.07 59.68 1.48%
  YoY % -23.71% 44.51% -22.35% -18.29% 2.33% 52.60% -
  Horiz. % 109.23% 143.18% 99.08% 127.60% 156.15% 152.60% 100.00%
EY 1.53 1.17 1.69 1.31 1.07 1.10 1.68 -1.55%
  YoY % 30.77% -30.77% 29.01% 22.43% -2.73% -34.52% -
  Horiz. % 91.07% 69.64% 100.60% 77.98% 63.69% 65.48% 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 2.01 2.16 2.27 2.46 2.43 2.55 2.29 -2.15%
  YoY % -6.94% -4.85% -7.72% 1.23% -4.71% 11.35% -
  Horiz. % 87.77% 94.32% 99.13% 107.42% 106.11% 111.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

336  430  511  910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.69+0.03 
 ASB 0.18+0.045 
 SAPNRG 0.11+0.005 
 CAREPLS 1.73+0.19 
 SANICHI 0.10-0.015 
 ACOSTEC 0.685+0.185 
 K1 0.52-0.02 
 KNM 0.255+0.005 
 AT 0.10-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers