[UTDPLT] QoQ TTM 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- 4.64%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 30/09/15 CAGR
Revenue 1,398,986 1,305,900 1,210,218 1,098,204 1,060,225 1,016,407 989,138 18.89%
PBT 483,497 441,238 384,406 399,161 380,761 375,473 378,172 13.05%
Tax -112,399 -96,923 -89,305 -95,224 -89,884 -95,847 -85,350 14.73%
NP 371,098 344,315 295,101 303,937 290,877 279,626 292,822 12.55%
-
NP to SH 369,321 342,909 294,109 303,481 290,029 278,827 291,825 12.47%
-
Tax Rate 23.25% 21.97% 23.23% 23.86% 23.61% 25.53% 22.57% -
Total Cost 1,027,888 961,585 915,117 794,267 769,348 736,781 696,316 21.46%
-
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 - - - - - - 342,857 -
Div Payout % - - - - - - 117.49% -
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 26.53% 26.37% 24.38% 27.68% 27.44% 27.51% 29.60% -
ROE 14.99% 14.48% 12.06% 13.16% 13.07% 12.17% 13.13% -
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 673.26 628.46 582.42 528.51 510.23 489.15 476.02 18.89%
EPS 177.74 165.02 141.54 146.05 139.58 134.19 140.44 12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 165.00 -
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 336.08 313.72 290.73 263.82 254.70 244.17 237.62 18.89%
EPS 88.72 82.38 70.65 72.91 69.67 66.98 70.11 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 82.36 -
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 4.05 4.44 4.89 5.20 5.22 5.51 5.67 -15.46%
P/EPS 15.36 16.91 20.14 18.83 19.07 20.09 19.21 -10.56%
EY 6.51 5.91 4.97 5.31 5.24 4.98 5.21 11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.12 -
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 4.13 4.49 4.96 5.05 5.20 5.48 5.50 -13.32%
P/EPS 15.64 17.09 20.42 18.28 19.01 19.97 18.66 -8.43%
EY 6.39 5.85 4.90 5.47 5.26 5.01 5.36 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.30 -
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