[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 113.96%
YoY- -2.06%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 537,314 259,580 756,827 489,608 233,916 1,021,843 789,532 -19.73%
PBT 171,110 84,135 291,338 171,768 81,687 355,604 268,770 -22.73%
Tax -38,693 -24,281 -71,566 -40,228 -20,375 -76,233 -62,449 -23.92%
NP 132,417 59,854 219,772 131,540 61,312 279,371 206,321 -22.37%
-
NP to SH 132,107 59,755 219,072 130,835 61,150 278,030 205,277 -22.25%
-
Tax Rate 22.61% 28.86% 24.56% 23.42% 24.94% 21.44% 23.24% -
Total Cost 404,897 199,726 537,055 358,068 172,604 742,472 583,211 -18.81%
-
Net Worth 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2.89%
Dividend
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 342,857 - -
Div Payout % - - - - - 123.32% - -
Equity
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2.89%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 207,791 0.09%
Ratio Analysis
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 24.64% 23.06% 29.04% 26.87% 26.21% 27.34% 26.13% -
ROE 5.95% 2.61% 9.85% 6.14% 2.80% 13.09% 9.72% -
Per Share
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 258.58 124.92 364.22 235.62 112.57 491.76 379.96 -19.73%
EPS 63.58 28.76 105.43 62.96 29.43 133.80 98.79 -22.25%
DPS 0.00 0.00 0.00 0.00 0.00 165.00 0.00 -
NAPS 10.68 11.03 10.70 10.26 10.52 10.22 10.16 2.89%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.08 62.36 181.81 117.62 56.19 245.48 189.67 -19.73%
EPS 31.74 14.35 52.63 31.43 14.69 66.79 49.31 -22.24%
DPS 0.00 0.00 0.00 0.00 0.00 82.36 0.00 -
NAPS 5.3312 5.506 5.3412 5.1216 5.2514 5.1016 5.0716 2.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 26.62 26.96 26.98 26.70 26.00 24.40 26.68 -
P/RPS 10.29 21.58 7.41 11.33 23.10 4.96 7.02 24.41%
P/EPS 41.87 93.75 25.59 42.41 88.35 18.24 27.01 28.45%
EY 2.39 1.07 3.91 2.36 1.13 5.48 3.70 -22.09%
DY 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 2.49 2.44 2.52 2.60 2.47 2.39 2.63 -3.07%
Price Multiplier on Announcement Date
30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 01/08/16 25/04/16 23/11/15 24/08/15 27/04/15 26/02/15 24/11/14 -
Price 26.54 26.80 26.20 26.82 26.80 25.02 23.00 -
P/RPS 10.26 21.45 7.19 11.38 23.81 5.09 6.05 35.21%
P/EPS 41.75 93.19 24.85 42.60 91.07 18.70 23.28 39.60%
EY 2.40 1.07 4.02 2.35 1.10 5.35 4.30 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 6.59 0.00 -
P/NAPS 2.49 2.43 2.45 2.61 2.55 2.45 2.26 5.69%

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