[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 50.52%
YoY- -1.25%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Revenue 871,457 592,796 322,264 976,332 635,474 325,544 1,105,315 -11.20%
PBT 266,443 188,372 87,436 373,559 251,094 141,091 375,017 -15.70%
Tax -62,652 -45,132 -20,373 -89,453 -62,104 -40,178 -87,206 -15.23%
NP 203,791 143,240 67,063 284,106 188,990 100,913 287,811 -15.85%
-
NP to SH 203,067 142,868 66,923 282,599 187,746 100,501 286,184 -15.76%
-
Tax Rate 23.51% 23.96% 23.30% 23.95% 24.73% 28.48% 23.25% -
Total Cost 667,666 449,556 255,201 692,226 446,484 224,631 817,504 -9.62%
-
Net Worth 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 1.75%
Dividend
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Net Worth 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 1.75%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
NP Margin 23.39% 24.16% 20.81% 29.10% 29.74% 31.00% 26.04% -
ROE 7.96% 5.71% 2.52% 11.09% 7.65% 3.84% 11.61% -
Per Share
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 419.39 285.28 155.09 469.86 305.82 156.67 531.93 -11.20%
EPS 97.73 68.76 32.21 136.00 90.35 48.37 137.73 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.28 12.04 12.76 12.26 11.81 12.59 11.86 1.75%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 209.35 142.41 77.42 234.54 152.66 78.21 265.53 -11.20%
EPS 48.78 34.32 16.08 67.89 45.10 24.14 68.75 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1299 6.0101 6.3695 6.1199 5.8953 6.2847 5.9203 1.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 30/09/19 28/06/19 29/03/19 28/09/18 29/06/18 30/03/18 29/09/17 -
Price 25.00 26.80 27.32 26.90 27.30 28.20 27.30 -
P/RPS 5.96 9.39 17.62 5.73 8.93 18.00 5.13 7.78%
P/EPS 25.58 38.98 84.83 19.78 30.21 58.31 19.82 13.60%
EY 3.91 2.57 1.18 5.06 3.31 1.72 5.04 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.23 2.14 2.19 2.31 2.24 2.30 -5.82%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 11/11/19 29/07/19 23/04/19 12/11/18 20/08/18 24/04/18 15/11/17 -
Price 25.20 26.04 27.52 27.00 26.82 28.60 27.80 -
P/RPS 6.01 9.13 17.74 5.75 8.77 18.26 5.23 7.19%
P/EPS 25.79 37.87 85.45 19.85 29.68 59.13 20.19 13.02%
EY 3.88 2.64 1.17 5.04 3.37 1.69 4.95 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.16 2.16 2.20 2.27 2.27 2.34 -6.40%

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