[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.63%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,301,776 1,473,753 1,107,980 1,009,102 1,052,709 893,168 1,172,166 1.76%
PBT 498,078 500,022 372,786 388,450 358,360 296,832 447,722 1.79%
Tax -119,270 -116,274 -85,181 -95,421 -83,265 -82,437 -113,630 0.81%
NP 378,808 383,748 287,605 293,029 275,094 214,394 334,092 2.11%
-
NP to SH 376,798 381,578 286,992 292,096 273,702 214,348 333,377 2.06%
-
Tax Rate 23.95% 23.25% 22.85% 24.56% 23.24% 27.77% 25.38% -
Total Cost 922,968 1,090,005 820,374 716,073 777,614 678,773 838,074 1.62%
-
Net Worth 2,547,535 2,464,418 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 3.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,547,535 2,464,418 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 3.10%
NOSH 208,134 208,134 208,134 208,134 207,791 208,134 208,134 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 29.10% 26.04% 25.96% 29.04% 26.13% 24.00% 28.50% -
ROE 14.79% 15.48% 12.44% 13.14% 12.96% 9.87% 15.72% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 626.48 709.24 533.21 485.63 506.62 429.13 563.18 1.79%
EPS 181.33 183.64 138.12 140.57 131.72 102.99 160.17 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.26 11.86 11.10 10.70 10.16 10.43 10.19 3.12%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 312.73 354.04 266.17 242.42 252.89 214.57 281.59 1.76%
EPS 90.52 91.67 68.94 70.17 65.75 51.49 80.09 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1199 5.9203 5.5409 5.3412 5.0716 5.215 5.095 3.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 26.90 27.30 27.50 26.98 26.68 26.60 25.00 -
P/RPS 4.29 3.85 5.16 5.56 5.27 6.20 4.44 -0.57%
P/EPS 14.83 14.87 19.91 19.19 20.26 25.83 15.61 -0.85%
EY 6.74 6.73 5.02 5.21 4.94 3.87 6.41 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.30 2.48 2.52 2.63 2.55 2.45 -1.85%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 12/11/18 15/11/17 21/11/16 23/11/15 24/11/14 25/11/13 26/11/12 -
Price 27.00 27.80 26.70 26.20 23.00 26.10 25.30 -
P/RPS 4.31 3.92 5.01 5.40 4.54 6.08 4.49 -0.67%
P/EPS 14.89 15.14 19.33 18.64 17.46 25.34 15.80 -0.98%
EY 6.72 6.61 5.17 5.37 5.73 3.95 6.33 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.34 2.41 2.45 2.26 2.50 2.48 -1.97%

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