[UTDPLT] QoQ Cumulative 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- -63.36%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Revenue 325,544 1,105,315 734,495 379,233 830,985 537,314 259,580 11.98%
PBT 141,091 375,017 245,783 104,816 279,590 171,110 84,135 29.49%
Tax -40,178 -87,206 -57,318 -25,419 -63,886 -38,693 -24,281 28.63%
NP 100,913 287,811 188,465 79,397 215,704 132,417 59,854 29.84%
-
NP to SH 100,501 286,184 187,420 78,865 215,244 132,107 59,755 29.68%
-
Tax Rate 28.48% 23.25% 23.32% 24.25% 22.85% 22.61% 28.86% -
Total Cost 224,631 817,504 546,030 299,836 615,281 404,897 199,726 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 3.84% 11.61% 7.91% 3.23% 9.33% 5.95% 2.61% -
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 156.67 531.93 353.48 182.51 399.91 258.58 124.92 11.98%
EPS 48.37 137.73 90.20 37.95 103.59 63.58 28.76 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 78.21 265.53 176.45 91.10 199.63 129.08 62.36 11.98%
EPS 24.14 68.75 45.02 18.95 51.71 31.74 14.35 29.70%
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 18.00 5.13 7.89 15.62 6.88 10.29 21.58 -8.67%
P/EPS 58.31 19.82 30.93 75.09 26.55 41.87 93.75 -21.13%
EY 1.72 5.04 3.23 1.33 3.77 2.39 1.07 26.78%
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 18.26 5.23 7.98 15.84 6.68 10.26 21.45 -7.73%
P/EPS 59.13 20.19 31.27 76.15 25.78 41.75 93.19 -20.34%
EY 1.69 4.95 3.20 1.31 3.88 2.40 1.07 25.67%
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