[UTDPLT] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.72%
YoY- -3.96%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Revenue 278,661 270,532 322,264 340,858 309,930 325,544 370,820 -13.31%
PBT 78,071 100,932 87,436 122,465 110,003 141,091 129,234 -22.27%
Tax -17,520 -24,759 -20,373 -27,349 -21,926 -40,178 -29,888 -23.43%
NP 60,551 76,173 67,063 95,116 88,077 100,913 99,346 -21.92%
-
NP to SH 60,199 75,941 66,923 94,853 87,245 100,501 98,764 -21.92%
-
Tax Rate 22.44% 24.53% 23.30% 22.33% 19.93% 28.48% 23.13% -
Total Cost 218,110 194,359 255,201 245,742 221,853 224,631 271,474 -10.36%
-
Net Worth 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 1.75%
Dividend
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Net Worth 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 2,464,418 1.75%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
NP Margin 21.73% 28.16% 20.81% 27.90% 28.42% 31.00% 26.79% -
ROE 2.36% 3.04% 2.52% 3.72% 3.56% 3.84% 4.01% -
Per Share
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 134.11 130.19 155.09 164.04 149.15 156.67 178.46 -13.31%
EPS 28.97 36.55 32.21 45.65 41.99 48.37 47.53 -21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.28 12.04 12.76 12.26 11.81 12.59 11.86 1.75%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 66.94 64.99 77.42 81.88 74.45 78.21 89.08 -13.31%
EPS 14.46 18.24 16.08 22.79 20.96 24.14 23.73 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1299 6.0101 6.3695 6.1199 5.8953 6.2847 5.9203 1.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 30/09/19 28/06/19 29/03/19 28/09/18 29/06/18 30/03/18 29/09/17 -
Price 25.00 26.80 27.32 26.90 27.30 28.20 27.30 -
P/RPS 18.64 20.58 17.62 16.40 18.30 18.00 15.30 10.37%
P/EPS 86.29 73.33 84.83 58.93 65.02 58.31 57.44 22.56%
EY 1.16 1.36 1.18 1.70 1.54 1.72 1.74 -18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.23 2.14 2.19 2.31 2.24 2.30 -5.82%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 11/11/19 29/07/19 23/04/19 12/11/18 20/08/18 24/04/18 15/11/17 -
Price 25.20 26.04 27.52 27.00 26.82 28.60 27.80 -
P/RPS 18.79 20.00 17.74 16.46 17.98 18.26 15.58 9.81%
P/EPS 86.98 71.25 85.45 59.15 63.88 59.13 58.49 21.94%
EY 1.15 1.40 1.17 1.69 1.57 1.69 1.71 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.16 2.16 2.20 2.27 2.27 2.34 -6.40%

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