[UTDPLT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.7%
YoY- 31.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,298,596 1,347,152 1,361,556 1,430,859 1,398,986 1,305,900 1,210,218 3.58%
PBT 460,995 502,793 522,887 516,108 483,497 441,238 384,406 9.50%
Tax -109,826 -119,341 -124,273 -127,384 -112,399 -96,923 -89,305 10.89%
NP 351,169 383,452 398,614 388,724 371,098 344,315 295,101 9.08%
-
NP to SH 349,522 381,363 396,262 386,685 369,321 342,909 294,109 9.01%
-
Tax Rate 23.82% 23.74% 23.77% 24.68% 23.25% 21.97% 23.23% -
Total Cost 947,427 963,700 962,942 1,042,135 1,027,888 961,585 915,117 1.75%
-
Net Worth 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 4.25%
Dividend
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 4.25%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.04% 28.46% 29.28% 27.17% 26.53% 26.37% 24.38% -
ROE 13.18% 14.97% 16.15% 14.78% 14.99% 14.48% 12.06% -
Per Share
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 624.95 648.32 655.25 688.60 673.26 628.46 582.42 3.58%
EPS 168.21 183.53 190.70 186.09 177.74 165.02 141.54 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.76 12.26 11.81 12.59 11.86 11.40 11.74 4.25%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 311.96 323.63 327.09 343.74 336.08 313.72 290.73 3.58%
EPS 83.97 91.61 95.19 92.89 88.72 82.38 70.65 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3695 6.1199 5.8953 6.2847 5.9203 5.6906 5.8604 4.25%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date 29/03/19 28/09/18 29/06/18 30/03/18 29/09/17 30/06/17 31/03/17 -
Price 27.32 26.90 27.30 28.20 27.30 27.90 28.50 -
P/RPS 4.37 4.15 4.17 4.10 4.05 4.44 4.89 -5.46%
P/EPS 16.24 14.66 14.32 15.15 15.36 16.91 20.14 -10.20%
EY 6.16 6.82 6.99 6.60 6.51 5.91 4.97 11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.19 2.31 2.24 2.30 2.45 2.43 -6.15%
Price Multiplier on Announcement Date
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date 23/04/19 12/11/18 20/08/18 24/04/18 15/11/17 01/08/17 25/04/17 -
Price 27.52 27.00 26.82 28.60 27.80 28.20 28.90 -
P/RPS 4.40 4.16 4.09 4.15 4.13 4.49 4.96 -5.81%
P/EPS 16.36 14.71 14.06 15.37 15.64 17.09 20.42 -10.49%
EY 6.11 6.80 7.11 6.51 6.39 5.85 4.90 11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.20 2.27 2.27 2.34 2.47 2.46 -6.29%

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