[UTDPLT] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -15.95%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 325,544 379,233 259,580 233,916 261,025 215,717 338,672 -0.65%
PBT 141,091 104,816 84,135 81,687 109,645 83,383 98,220 6.21%
Tax -40,178 -25,419 -24,281 -20,375 -21,469 -18,631 -25,156 8.11%
NP 100,913 79,397 59,854 61,312 88,176 64,752 73,064 5.52%
-
NP to SH 100,501 78,865 59,755 61,150 87,745 64,637 72,648 5.55%
-
Tax Rate 28.48% 24.25% 28.86% 24.94% 19.58% 22.34% 25.61% -
Total Cost 224,631 299,836 199,726 172,604 172,849 150,965 265,608 -2.75%
-
Net Worth 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 2,066,773 4.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 2,066,773 4.00%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 31.00% 20.94% 23.06% 26.21% 33.78% 30.02% 21.57% -
ROE 3.84% 3.23% 2.61% 2.80% 3.84% 2.92% 3.52% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 156.67 182.51 124.92 112.57 125.62 103.64 162.72 -0.62%
EPS 48.37 37.95 28.76 29.43 42.23 31.06 34.90 5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.59 11.74 11.03 10.52 10.99 10.63 9.93 4.03%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 78.21 91.10 62.36 56.19 62.71 51.82 81.36 -0.65%
EPS 24.14 18.95 14.35 14.69 21.08 15.53 17.45 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2847 5.8604 5.506 5.2514 5.486 5.315 4.965 4.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 28.20 28.50 26.96 26.00 25.10 27.20 24.98 -
P/RPS 18.00 15.62 21.58 23.10 19.98 26.24 15.35 2.68%
P/EPS 58.31 75.09 93.75 88.35 59.44 87.59 71.57 -3.35%
EY 1.72 1.33 1.07 1.13 1.68 1.14 1.40 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.43 2.44 2.47 2.28 2.56 2.52 -1.94%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 25/04/16 27/04/15 28/04/14 13/05/13 14/05/12 -
Price 28.60 28.90 26.80 26.80 25.20 27.24 25.00 -
P/RPS 18.26 15.84 21.45 23.81 20.06 26.28 15.36 2.92%
P/EPS 59.13 76.15 93.19 91.07 59.68 87.71 71.62 -3.14%
EY 1.69 1.31 1.07 1.10 1.68 1.14 1.40 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.46 2.43 2.55 2.29 2.56 2.52 -1.72%

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