[UTDPLT] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.01%
YoY- 18.8%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Revenue 340,858 309,930 325,544 370,820 355,262 379,233 293,671 7.73%
PBT 122,465 110,003 141,091 129,234 142,559 104,816 108,480 6.25%
Tax -27,349 -21,926 -40,178 -29,888 -32,281 -25,419 -25,193 4.19%
NP 95,116 88,077 100,913 99,346 110,278 79,397 83,287 6.86%
-
NP to SH 94,853 87,245 100,501 98,764 109,752 78,865 83,137 6.81%
-
Tax Rate 22.33% 19.93% 28.48% 23.13% 22.64% 24.25% 23.22% -
Total Cost 245,742 221,853 224,631 271,474 244,984 299,836 210,384 8.07%
-
Net Worth 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 5.09%
Dividend
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Net Worth 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 5.09%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
NP Margin 27.90% 28.42% 31.00% 26.79% 31.04% 20.94% 28.36% -
ROE 3.72% 3.56% 3.84% 4.01% 4.63% 3.23% 3.60% -
Per Share
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
RPS 164.04 149.15 156.67 178.46 170.97 182.51 141.33 7.73%
EPS 45.65 41.99 48.37 47.53 52.82 37.95 40.01 6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.26 11.81 12.59 11.86 11.40 11.74 11.10 5.09%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
RPS 81.88 74.45 78.21 89.08 85.34 91.10 70.55 7.73%
EPS 22.79 20.96 24.14 23.73 26.37 18.95 19.97 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1199 5.8953 6.2847 5.9203 5.6906 5.8604 5.5409 5.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Date 28/09/18 29/06/18 30/03/18 29/09/17 30/06/17 31/03/17 30/09/16 -
Price 26.90 27.30 28.20 27.30 27.90 28.50 27.50 -
P/RPS 16.40 18.30 18.00 15.30 16.32 15.62 19.46 -8.19%
P/EPS 58.93 65.02 58.31 57.44 52.82 75.09 68.73 -7.40%
EY 1.70 1.54 1.72 1.74 1.89 1.33 1.45 8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.31 2.24 2.30 2.45 2.43 2.48 -6.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Date 12/11/18 20/08/18 24/04/18 15/11/17 01/08/17 25/04/17 21/11/16 -
Price 27.00 26.82 28.60 27.80 28.20 28.90 26.70 -
P/RPS 16.46 17.98 18.26 15.58 16.49 15.84 18.89 -6.65%
P/EPS 59.15 63.88 59.13 58.49 53.39 76.15 66.73 -5.85%
EY 1.69 1.57 1.69 1.71 1.87 1.31 1.50 6.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.27 2.27 2.34 2.47 2.46 2.41 -4.45%

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