[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9.92%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,302,176 1,473,753 1,468,990 1,516,932 1,107,980 1,074,628 1,038,320 11.98%
PBT 564,364 500,022 491,566 419,264 372,786 342,220 336,540 29.49%
Tax -160,712 -116,274 -114,636 -101,676 -85,181 -77,386 -97,124 28.63%
NP 403,652 383,748 376,930 317,588 287,605 264,834 239,416 29.84%
-
NP to SH 402,004 381,578 374,840 315,460 286,992 264,214 239,020 29.68%
-
Tax Rate 28.48% 23.25% 23.32% 24.25% 22.85% 22.61% 28.86% -
Total Cost 898,524 1,090,005 1,092,060 1,199,344 820,374 809,794 798,904 6.05%
-
Net Worth 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 6.83%
Dividend
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 6.83%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 31.00% 26.04% 25.66% 20.94% 25.96% 24.64% 23.06% -
ROE 15.37% 15.48% 15.82% 12.93% 12.44% 11.91% 10.43% -
Per Share
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
RPS 626.67 709.24 706.95 730.02 533.21 517.16 499.69 11.98%
EPS 193.48 183.64 180.40 151.80 138.12 127.16 115.04 29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.59 11.86 11.40 11.74 11.10 10.68 11.03 6.83%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
RPS 312.82 354.04 352.90 364.41 266.17 258.16 249.44 11.98%
EPS 96.57 91.67 90.05 75.78 68.94 63.47 57.42 29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2847 5.9203 5.6906 5.8604 5.5409 5.3312 5.506 6.83%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Date 30/03/18 29/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 -
Price 28.20 27.30 27.90 28.50 27.50 26.62 26.96 -
P/RPS 4.50 3.85 3.95 3.90 5.16 5.15 5.40 -8.71%
P/EPS 14.58 14.87 15.47 18.77 19.91 20.94 23.44 -21.13%
EY 6.86 6.73 6.47 5.33 5.02 4.78 4.27 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.30 2.45 2.43 2.48 2.49 2.44 -4.18%
Price Multiplier on Announcement Date
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Date 24/04/18 15/11/17 01/08/17 25/04/17 21/11/16 01/08/16 25/04/16 -
Price 28.60 27.80 28.20 28.90 26.70 26.54 26.80 -
P/RPS 4.56 3.92 3.99 3.96 5.01 5.13 5.36 -7.76%
P/EPS 14.78 15.14 15.63 19.04 19.33 20.87 23.30 -20.35%
EY 6.76 6.61 6.40 5.25 5.17 4.79 4.29 25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.34 2.47 2.46 2.41 2.49 2.43 -3.34%

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