[UTDPLT] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.01%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,098,204 1,060,225 1,016,407 989,138 1,002,612 994,735 1,021,844 4.20%
PBT 399,161 380,761 375,473 378,172 354,707 327,646 355,604 6.82%
Tax -95,224 -89,884 -95,847 -85,350 -78,345 -75,139 -76,233 13.54%
NP 303,937 290,877 279,626 292,822 276,362 252,507 279,371 4.93%
-
NP to SH 303,481 290,029 278,827 291,825 275,278 251,435 278,030 5.13%
-
Tax Rate 23.86% 23.61% 25.53% 22.57% 22.09% 22.93% 21.44% -
Total Cost 794,267 769,348 736,781 696,316 726,250 742,228 742,473 3.92%
-
Net Worth 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 4.83%
Dividend
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 342,857 342,857 498,701 498,701 -
Div Payout % - - - 117.49% 124.55% 198.34% 179.37% -
Equity
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,306,496 2,219,223 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 4.83%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.68% 27.44% 27.51% 29.60% 27.56% 25.38% 27.34% -
ROE 13.16% 13.07% 12.17% 13.13% 12.91% 11.50% 13.09% -
Per Share
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 528.51 510.23 489.15 476.02 482.51 478.72 491.76 4.20%
EPS 146.05 139.58 134.19 140.44 132.48 121.00 133.80 5.13%
DPS 0.00 0.00 0.00 165.00 165.00 240.00 240.00 -
NAPS 11.10 10.68 11.03 10.70 10.26 10.52 10.22 4.83%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 263.82 254.70 244.17 237.62 240.86 238.97 245.48 4.20%
EPS 72.91 69.67 66.98 70.11 66.13 60.40 66.79 5.13%
DPS 0.00 0.00 0.00 82.36 82.36 119.80 119.80 -
NAPS 5.5409 5.3312 5.506 5.3412 5.1216 5.2514 5.1016 4.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 27.50 26.62 26.96 26.98 26.70 26.00 24.40 -
P/RPS 5.20 5.22 5.51 5.67 5.53 5.43 4.96 2.73%
P/EPS 18.83 19.07 20.09 19.21 20.15 21.49 18.24 1.83%
EY 5.31 5.24 4.98 5.21 4.96 4.65 5.48 -1.78%
DY 0.00 0.00 0.00 6.12 6.18 9.23 9.84 -
P/NAPS 2.48 2.49 2.44 2.52 2.60 2.47 2.39 2.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 21/11/16 01/08/16 25/04/16 23/11/15 24/08/15 27/04/15 26/02/15 -
Price 26.70 26.54 26.80 26.20 26.82 26.80 25.02 -
P/RPS 5.05 5.20 5.48 5.50 5.56 5.60 5.09 -0.44%
P/EPS 18.28 19.01 19.97 18.66 20.24 22.15 18.70 -1.28%
EY 5.47 5.26 5.01 5.36 4.94 4.52 5.35 1.27%
DY 0.00 0.00 0.00 6.30 6.15 8.96 9.59 -
P/NAPS 2.41 2.49 2.43 2.45 2.61 2.55 2.45 -0.93%

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