[UTDPLT] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.91%
YoY- -5.78%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
Revenue 370,820 355,262 379,233 293,671 277,734 259,580 267,219 17.77%
PBT 129,234 142,559 104,816 108,480 86,975 84,135 119,571 3.95%
Tax -29,888 -32,281 -25,419 -25,193 -14,412 -24,281 -31,338 -2.33%
NP 99,346 110,278 79,397 83,287 72,563 59,854 88,233 6.10%
-
NP to SH 98,764 109,752 78,865 83,137 72,352 59,755 88,237 5.78%
-
Tax Rate 23.13% 22.64% 24.25% 23.22% 16.57% 28.86% 26.21% -
Total Cost 271,474 244,984 299,836 210,384 205,171 199,726 178,986 23.12%
-
Net Worth 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 2,223,379 5.27%
Dividend
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
Net Worth 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 2,223,379 5.27%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
NP Margin 26.79% 31.04% 20.94% 28.36% 26.13% 23.06% 33.02% -
ROE 4.01% 4.63% 3.23% 3.60% 3.26% 2.61% 3.97% -
Per Share
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
RPS 178.46 170.97 182.51 141.33 133.66 124.92 128.60 17.77%
EPS 47.53 52.82 37.95 40.01 34.82 28.76 42.46 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.86 11.40 11.74 11.10 10.68 11.03 10.70 5.27%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
RPS 89.08 85.34 91.10 70.55 66.72 62.36 64.19 17.77%
EPS 23.73 26.37 18.95 19.97 17.38 14.35 21.20 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9203 5.6906 5.8604 5.5409 5.3312 5.506 5.3412 5.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
Date 29/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 -
Price 27.30 27.90 28.50 27.50 26.62 26.96 26.98 -
P/RPS 15.30 16.32 15.62 19.46 19.92 21.58 20.98 -14.58%
P/EPS 57.44 52.82 75.09 68.73 76.45 93.75 63.54 -4.91%
EY 1.74 1.89 1.33 1.45 1.31 1.07 1.57 5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.45 2.43 2.48 2.49 2.44 2.52 -4.45%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
Date 15/11/17 01/08/17 25/04/17 21/11/16 01/08/16 25/04/16 23/11/15 -
Price 27.80 28.20 28.90 26.70 26.54 26.80 26.20 -
P/RPS 15.58 16.49 15.84 18.89 19.86 21.45 20.37 -12.52%
P/EPS 58.49 53.39 76.15 66.73 76.22 93.19 61.70 -2.63%
EY 1.71 1.87 1.31 1.50 1.31 1.07 1.62 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.47 2.46 2.41 2.49 2.43 2.45 -2.26%

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