[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
01-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 18.82%
YoY- 41.87%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
Revenue 1,270,948 1,302,176 1,473,753 1,468,990 1,516,932 1,107,980 1,074,628 8.75%
PBT 502,188 564,364 500,022 491,566 419,264 372,786 342,220 21.13%
Tax -124,208 -160,712 -116,274 -114,636 -101,676 -85,181 -77,386 26.69%
NP 377,980 403,652 383,748 376,930 317,588 287,605 264,834 19.46%
-
NP to SH 375,492 402,004 381,578 374,840 315,460 286,992 264,214 19.21%
-
Tax Rate 24.73% 28.48% 23.25% 23.32% 24.25% 22.85% 22.61% -
Total Cost 892,968 898,524 1,090,005 1,092,060 1,199,344 820,374 809,794 5.01%
-
Net Worth 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 5.15%
Dividend
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
Net Worth 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 5.15%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
NP Margin 29.74% 31.00% 26.04% 25.66% 20.94% 25.96% 24.64% -
ROE 15.30% 15.37% 15.48% 15.82% 12.93% 12.44% 11.91% -
Per Share
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
RPS 611.64 626.67 709.24 706.95 730.02 533.21 517.16 8.75%
EPS 180.70 193.48 183.64 180.40 151.80 138.12 127.16 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.81 12.59 11.86 11.40 11.74 11.10 10.68 5.15%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
RPS 305.32 312.82 354.04 352.90 364.41 266.17 258.16 8.75%
EPS 90.20 96.57 91.67 90.05 75.78 68.94 63.47 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8953 6.2847 5.9203 5.6906 5.8604 5.5409 5.3312 5.15%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
Date 29/06/18 30/03/18 29/09/17 30/06/17 31/03/17 30/09/16 30/06/16 -
Price 27.30 28.20 27.30 27.90 28.50 27.50 26.62 -
P/RPS 4.46 4.50 3.85 3.95 3.90 5.16 5.15 -6.93%
P/EPS 15.11 14.58 14.87 15.47 18.77 19.91 20.94 -15.05%
EY 6.62 6.86 6.73 6.47 5.33 5.02 4.78 17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.24 2.30 2.45 2.43 2.48 2.49 -3.68%
Price Multiplier on Announcement Date
30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 CAGR
Date 20/08/18 24/04/18 15/11/17 01/08/17 25/04/17 21/11/16 01/08/16 -
Price 26.82 28.60 27.80 28.20 28.90 26.70 26.54 -
P/RPS 4.38 4.56 3.92 3.99 3.96 5.01 5.13 -7.59%
P/EPS 14.84 14.78 15.14 15.63 19.04 19.33 20.87 -15.67%
EY 6.74 6.76 6.61 6.40 5.25 5.17 4.79 18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.27 2.34 2.47 2.46 2.41 2.49 -4.51%

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