[UTDPLT] QoQ Annualized 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- -12.02%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,038,320 1,009,102 979,216 935,664 1,021,843 1,052,709 1,017,678 1.15%
PBT 336,540 388,450 343,536 326,748 355,604 358,360 345,328 -1.45%
Tax -97,124 -95,421 -80,456 -81,500 -76,233 -83,265 -76,232 14.81%
NP 239,416 293,029 263,080 245,248 279,371 275,094 269,096 -6.44%
-
NP to SH 239,020 292,096 261,670 244,600 278,030 273,702 267,174 -6.15%
-
Tax Rate 28.86% 24.56% 23.42% 24.94% 21.44% 23.24% 22.08% -
Total Cost 798,904 716,073 716,136 690,416 742,472 777,614 748,582 3.78%
-
Net Worth 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2.51%
Dividend
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 342,857 - 311,688 -
Div Payout % - - - - 123.32% - 116.66% -
Equity
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2.51%
NOSH 208,134 208,134 208,134 208,134 208,134 207,791 208,134 0.00%
Ratio Analysis
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.06% 29.04% 26.87% 26.21% 27.34% 26.13% 26.44% -
ROE 10.43% 13.14% 12.27% 11.19% 13.09% 12.96% 12.18% -
Per Share
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 499.69 485.63 471.25 450.29 491.76 506.62 489.76 1.15%
EPS 115.04 140.57 125.92 117.72 133.80 131.72 128.58 -6.14%
DPS 0.00 0.00 0.00 0.00 165.00 0.00 150.00 -
NAPS 11.03 10.70 10.26 10.52 10.22 10.16 10.56 2.51%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 249.44 242.42 235.24 224.77 245.48 252.89 244.48 1.15%
EPS 57.42 70.17 62.86 58.76 66.79 65.75 64.18 -6.15%
DPS 0.00 0.00 0.00 0.00 82.36 0.00 74.88 -
NAPS 5.506 5.3412 5.1216 5.2514 5.1016 5.0716 5.2713 2.51%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 26.96 26.98 26.70 26.00 24.40 26.68 27.98 -
P/RPS 5.40 5.56 5.67 5.77 4.96 5.27 5.71 -3.13%
P/EPS 23.44 19.19 21.20 22.09 18.24 20.26 21.76 4.33%
EY 4.27 5.21 4.72 4.53 5.48 4.94 4.60 -4.15%
DY 0.00 0.00 0.00 0.00 6.76 0.00 5.36 -
P/NAPS 2.44 2.52 2.60 2.47 2.39 2.63 2.65 -4.59%
Price Multiplier on Announcement Date
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/04/16 23/11/15 24/08/15 27/04/15 26/02/15 24/11/14 25/08/14 -
Price 26.80 26.20 26.82 26.80 25.02 23.00 27.32 -
P/RPS 5.36 5.40 5.69 5.95 5.09 4.54 5.58 -2.26%
P/EPS 23.30 18.64 21.30 22.77 18.70 17.46 21.25 5.39%
EY 4.29 5.37 4.70 4.39 5.35 5.73 4.71 -5.18%
DY 0.00 0.00 0.00 0.00 6.59 0.00 5.49 -
P/NAPS 2.43 2.45 2.61 2.55 2.45 2.26 2.59 -3.57%

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