[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -18.17%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,516,932 1,107,980 1,074,628 1,038,320 1,009,102 979,216 935,664 27.28%
PBT 419,264 372,786 342,220 336,540 388,450 343,536 326,748 13.25%
Tax -101,676 -85,181 -77,386 -97,124 -95,421 -80,456 -81,500 11.67%
NP 317,588 287,605 264,834 239,416 293,029 263,080 245,248 13.77%
-
NP to SH 315,460 286,992 264,214 239,020 292,096 261,670 244,600 13.54%
-
Tax Rate 24.25% 22.85% 22.61% 28.86% 24.56% 23.42% 24.94% -
Total Cost 1,199,344 820,374 809,794 798,904 716,073 716,136 690,416 31.75%
-
Net Worth 2,439,483 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 5.63%
Dividend
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,439,483 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 5.63%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.94% 25.96% 24.64% 23.06% 29.04% 26.87% 26.21% -
ROE 12.93% 12.44% 11.91% 10.43% 13.14% 12.27% 11.19% -
Per Share
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
RPS 730.02 533.21 517.16 499.69 485.63 471.25 450.29 27.28%
EPS 151.80 138.12 127.16 115.04 140.57 125.92 117.72 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.74 11.10 10.68 11.03 10.70 10.26 10.52 5.63%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
RPS 364.41 266.17 258.16 249.44 242.42 235.24 224.77 27.28%
EPS 75.78 68.94 63.47 57.42 70.17 62.86 58.76 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8604 5.5409 5.3312 5.506 5.3412 5.1216 5.2514 5.63%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
Date 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 -
Price 28.50 27.50 26.62 26.96 26.98 26.70 26.00 -
P/RPS 3.90 5.16 5.15 5.40 5.56 5.67 5.77 -17.76%
P/EPS 18.77 19.91 20.94 23.44 19.19 21.20 22.09 -7.81%
EY 5.33 5.02 4.78 4.27 5.21 4.72 4.53 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.48 2.49 2.44 2.52 2.60 2.47 -0.81%
Price Multiplier on Announcement Date
31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 CAGR
Date 25/04/17 21/11/16 01/08/16 25/04/16 23/11/15 24/08/15 27/04/15 -
Price 28.90 26.70 26.54 26.80 26.20 26.82 26.80 -
P/RPS 3.96 5.01 5.13 5.36 5.40 5.69 5.95 -18.39%
P/EPS 19.04 19.33 20.87 23.30 18.64 21.30 22.77 -8.54%
EY 5.25 5.17 4.79 4.29 5.37 4.70 4.39 9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.41 2.49 2.43 2.45 2.61 2.55 -1.77%

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