[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
01-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 121.08%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
Revenue 734,495 379,233 830,985 537,314 259,580 756,827 489,608 22.44%
PBT 245,783 104,816 279,590 171,110 84,135 291,338 171,768 19.59%
Tax -57,318 -25,419 -63,886 -38,693 -24,281 -71,566 -40,228 19.33%
NP 188,465 79,397 215,704 132,417 59,854 219,772 131,540 19.66%
-
NP to SH 187,420 78,865 215,244 132,107 59,755 219,072 130,835 19.65%
-
Tax Rate 23.32% 24.25% 22.85% 22.61% 28.86% 24.56% 23.42% -
Total Cost 546,030 299,836 615,281 404,897 199,726 537,055 358,068 23.45%
-
Net Worth 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 5.40%
Dividend
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
Net Worth 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 5.40%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
NP Margin 25.66% 20.94% 25.96% 24.64% 23.06% 29.04% 26.87% -
ROE 7.91% 3.23% 9.33% 5.95% 2.61% 9.85% 6.14% -
Per Share
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
RPS 353.48 182.51 399.91 258.58 124.92 364.22 235.62 22.44%
EPS 90.20 37.95 103.59 63.58 28.76 105.43 62.96 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.40 11.74 11.10 10.68 11.03 10.70 10.26 5.40%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
RPS 176.45 91.10 199.63 129.08 62.36 181.81 117.62 22.44%
EPS 45.02 18.95 51.71 31.74 14.35 52.63 31.43 19.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6906 5.8604 5.5409 5.3312 5.506 5.3412 5.1216 5.40%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
Date 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 -
Price 27.90 28.50 27.50 26.62 26.96 26.98 26.70 -
P/RPS 7.89 15.62 6.88 10.29 21.58 7.41 11.33 -16.52%
P/EPS 30.93 75.09 26.55 41.87 93.75 25.59 42.41 -14.58%
EY 3.23 1.33 3.77 2.39 1.07 3.91 2.36 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.43 2.48 2.49 2.44 2.52 2.60 -2.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 CAGR
Date 01/08/17 25/04/17 21/11/16 01/08/16 25/04/16 23/11/15 24/08/15 -
Price 28.20 28.90 26.70 26.54 26.80 26.20 26.82 -
P/RPS 7.98 15.84 6.68 10.26 21.45 7.19 11.38 -16.24%
P/EPS 31.27 76.15 25.78 41.75 93.19 24.85 42.60 -14.30%
EY 3.20 1.31 3.88 2.40 1.07 4.02 2.35 16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.46 2.41 2.49 2.43 2.45 2.61 -2.71%

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