[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.01%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 259,580 756,827 489,608 233,916 1,021,843 789,532 508,839 -31.87%
PBT 84,135 291,338 171,768 81,687 355,604 268,770 172,664 -33.63%
Tax -24,281 -71,566 -40,228 -20,375 -76,233 -62,449 -38,116 -22.67%
NP 59,854 219,772 131,540 61,312 279,371 206,321 134,548 -36.99%
-
NP to SH 59,755 219,072 130,835 61,150 278,030 205,277 133,587 -36.79%
-
Tax Rate 28.86% 24.56% 23.42% 24.94% 21.44% 23.24% 22.08% -
Total Cost 199,726 537,055 358,068 172,604 742,472 583,211 374,291 -30.10%
-
Net Worth 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2.51%
Dividend
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 342,857 - 155,844 -
Div Payout % - - - - 123.32% - 116.66% -
Equity
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2.51%
NOSH 208,134 208,134 208,134 208,134 208,134 207,791 208,134 0.00%
Ratio Analysis
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.06% 29.04% 26.87% 26.21% 27.34% 26.13% 26.44% -
ROE 2.61% 9.85% 6.14% 2.80% 13.09% 9.72% 6.09% -
Per Share
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 124.92 364.22 235.62 112.57 491.76 379.96 244.88 -31.87%
EPS 28.76 105.43 62.96 29.43 133.80 98.79 64.29 -36.79%
DPS 0.00 0.00 0.00 0.00 165.00 0.00 75.00 -
NAPS 11.03 10.70 10.26 10.52 10.22 10.16 10.56 2.51%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 62.36 181.81 117.62 56.19 245.48 189.67 122.24 -31.87%
EPS 14.35 52.63 31.43 14.69 66.79 49.31 32.09 -36.80%
DPS 0.00 0.00 0.00 0.00 82.36 0.00 37.44 -
NAPS 5.506 5.3412 5.1216 5.2514 5.1016 5.0716 5.2713 2.51%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 26.96 26.98 26.70 26.00 24.40 26.68 27.98 -
P/RPS 21.58 7.41 11.33 23.10 4.96 7.02 11.43 43.68%
P/EPS 93.75 25.59 42.41 88.35 18.24 27.01 43.52 54.90%
EY 1.07 3.91 2.36 1.13 5.48 3.70 2.30 -35.36%
DY 0.00 0.00 0.00 0.00 6.76 0.00 2.68 -
P/NAPS 2.44 2.52 2.60 2.47 2.39 2.63 2.65 -4.59%
Price Multiplier on Announcement Date
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/04/16 23/11/15 24/08/15 27/04/15 26/02/15 24/11/14 25/08/14 -
Price 26.80 26.20 26.82 26.80 25.02 23.00 27.32 -
P/RPS 21.45 7.19 11.38 23.81 5.09 6.05 11.16 45.15%
P/EPS 93.19 24.85 42.60 91.07 18.70 23.28 42.50 56.48%
EY 1.07 4.02 2.35 1.10 5.35 4.30 2.35 -36.15%
DY 0.00 0.00 0.00 0.00 6.59 0.00 2.75 -
P/NAPS 2.43 2.45 2.61 2.55 2.45 2.26 2.59 -3.57%

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