[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.35%
YoY- 27.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,289,056 1,301,776 1,270,948 1,302,176 1,473,753 1,468,990 1,516,932 -7.81%
PBT 349,744 498,078 502,188 564,364 500,022 491,566 419,264 -8.66%
Tax -81,492 -119,270 -124,208 -160,712 -116,274 -114,636 -101,676 -10.47%
NP 268,252 378,808 377,980 403,652 383,748 376,930 317,588 -8.09%
-
NP to SH 267,692 376,798 375,492 402,004 381,578 374,840 315,460 -7.88%
-
Tax Rate 23.30% 23.95% 24.73% 28.48% 23.25% 23.32% 24.25% -
Total Cost 1,020,804 922,968 892,968 898,524 1,090,005 1,092,060 1,199,344 -7.74%
-
Net Worth 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 4.25%
Dividend
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 4.25%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.81% 29.10% 29.74% 31.00% 26.04% 25.66% 20.94% -
ROE 10.10% 14.79% 15.30% 15.37% 15.48% 15.82% 12.93% -
Per Share
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 620.36 626.48 611.64 626.67 709.24 706.95 730.02 -7.81%
EPS 128.84 181.33 180.70 193.48 183.64 180.40 151.80 -7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.76 12.26 11.81 12.59 11.86 11.40 11.74 4.25%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 309.67 312.73 305.32 312.82 354.04 352.90 364.41 -7.81%
EPS 64.31 90.52 90.20 96.57 91.67 90.05 75.78 -7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3695 6.1199 5.8953 6.2847 5.9203 5.6906 5.8604 4.25%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date 29/03/19 28/09/18 29/06/18 30/03/18 29/09/17 30/06/17 31/03/17 -
Price 27.32 26.90 27.30 28.20 27.30 27.90 28.50 -
P/RPS 4.40 4.29 4.46 4.50 3.85 3.95 3.90 6.21%
P/EPS 21.21 14.83 15.11 14.58 14.87 15.47 18.77 6.30%
EY 4.72 6.74 6.62 6.86 6.73 6.47 5.33 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.19 2.31 2.24 2.30 2.45 2.43 -6.15%
Price Multiplier on Announcement Date
31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date 23/04/19 12/11/18 20/08/18 24/04/18 15/11/17 01/08/17 25/04/17 -
Price 27.52 27.00 26.82 28.60 27.80 28.20 28.90 -
P/RPS 4.44 4.31 4.38 4.56 3.92 3.99 3.96 5.88%
P/EPS 21.36 14.89 14.84 14.78 15.14 15.63 19.04 5.91%
EY 4.68 6.72 6.74 6.76 6.61 6.40 5.25 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.20 2.27 2.27 2.34 2.47 2.46 -6.29%

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