[UTDPLT] QoQ 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
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,107,980 1,074,628 1,038,320 1,009,102 979,216 935,664 1,021,843 4.73%
PBT 372,786 342,220 336,540 388,450 343,536 326,748 355,604 2.73%
Tax -85,181 -77,386 -97,124 -95,421 -80,456 -81,500 -76,233 6.54%
NP 287,605 264,834 239,416 293,029 263,080 245,248 279,371 1.67%
-
NP to SH 286,992 264,214 239,020 292,096 261,670 244,600 278,030 1.82%
-
Tax Rate 22.85% 22.61% 28.86% 24.56% 23.42% 24.94% 21.44% -
Total Cost 820,374 809,794 798,904 716,073 716,136 690,416 742,472 5.86%
-
Net Worth 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 4.83%
Dividend
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 342,857 -
Div Payout % - - - - - - 123.32% -
Equity
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 4.83%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 25.96% 24.64% 23.06% 29.04% 26.87% 26.21% 27.34% -
ROE 12.44% 11.91% 10.43% 13.14% 12.27% 11.19% 13.09% -
Per Share
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 533.21 517.16 499.69 485.63 471.25 450.29 491.76 4.73%
EPS 138.12 127.16 115.04 140.57 125.92 117.72 133.80 1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 165.00 -
NAPS 11.10 10.68 11.03 10.70 10.26 10.52 10.22 4.83%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 266.17 258.16 249.44 242.42 235.24 224.77 245.48 4.73%
EPS 68.94 63.47 57.42 70.17 62.86 58.76 66.79 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 82.36 -
NAPS 5.5409 5.3312 5.506 5.3412 5.1216 5.2514 5.1016 4.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 27.50 26.62 26.96 26.98 26.70 26.00 24.40 -
P/RPS 5.16 5.15 5.40 5.56 5.67 5.77 4.96 2.28%
P/EPS 19.91 20.94 23.44 19.19 21.20 22.09 18.24 5.13%
EY 5.02 4.78 4.27 5.21 4.72 4.53 5.48 -4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 2.48 2.49 2.44 2.52 2.60 2.47 2.39 2.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 21/11/16 01/08/16 25/04/16 23/11/15 24/08/15 27/04/15 26/02/15 -
Price 26.70 26.54 26.80 26.20 26.82 26.80 25.02 -
P/RPS 5.01 5.13 5.36 5.40 5.69 5.95 5.09 -0.90%
P/EPS 19.33 20.87 23.30 18.64 21.30 22.77 18.70 1.91%
EY 5.17 4.79 4.29 5.37 4.70 4.39 5.35 -1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.59 -
P/NAPS 2.41 2.49 2.43 2.45 2.61 2.55 2.45 -0.93%

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