[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.35%
YoY- -1.25%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Revenue 1,161,942 1,185,592 1,289,056 1,301,776 1,270,948 1,302,176 1,473,753 -11.20%
PBT 355,257 376,744 349,744 498,078 502,188 564,364 500,022 -15.70%
Tax -83,536 -90,264 -81,492 -119,270 -124,208 -160,712 -116,274 -15.23%
NP 271,721 286,480 268,252 378,808 377,980 403,652 383,748 -15.85%
-
NP to SH 270,756 285,736 267,692 376,798 375,492 402,004 381,578 -15.76%
-
Tax Rate 23.51% 23.96% 23.30% 23.95% 24.73% 28.48% 23.25% -
Total Cost 890,221 899,112 1,020,804 922,968 892,968 898,524 1,090,005 -9.62%
-
Net Worth 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 1.75%
Dividend
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Net Worth 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 1.75%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
NP Margin 23.39% 24.16% 20.81% 29.10% 29.74% 31.00% 26.04% -
ROE 10.61% 11.42% 10.10% 14.79% 15.30% 15.37% 15.48% -
Per Share
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 559.18 570.57 620.36 626.48 611.64 626.67 709.24 -11.20%
EPS 130.31 137.52 128.84 181.33 180.70 193.48 183.64 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.28 12.04 12.76 12.26 11.81 12.59 11.86 1.75%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 279.13 284.81 309.67 312.73 305.32 312.82 354.04 -11.20%
EPS 65.04 68.64 64.31 90.52 90.20 96.57 91.67 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1299 6.0101 6.3695 6.1199 5.8953 6.2847 5.9203 1.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 30/09/19 28/06/19 29/03/19 28/09/18 29/06/18 30/03/18 29/09/17 -
Price 25.00 26.80 27.32 26.90 27.30 28.20 27.30 -
P/RPS 4.47 4.70 4.40 4.29 4.46 4.50 3.85 7.75%
P/EPS 19.19 19.49 21.21 14.83 15.11 14.58 14.87 13.60%
EY 5.21 5.13 4.72 6.74 6.62 6.86 6.73 -12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.23 2.14 2.19 2.31 2.24 2.30 -5.82%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 11/11/19 29/07/19 23/04/19 12/11/18 20/08/18 24/04/18 15/11/17 -
Price 25.20 26.04 27.52 27.00 26.82 28.60 27.80 -
P/RPS 4.51 4.56 4.44 4.31 4.38 4.56 3.92 7.26%
P/EPS 19.34 18.94 21.36 14.89 14.84 14.78 15.14 13.02%
EY 5.17 5.28 4.68 6.72 6.74 6.76 6.61 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.16 2.16 2.20 2.27 2.27 2.34 -6.40%

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