[UTDPLT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.7%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Revenue 1,347,152 1,361,556 1,430,859 1,398,986 1,305,900 1,210,218 1,098,204 10.75%
PBT 502,793 522,887 516,108 483,497 441,238 384,406 399,161 12.23%
Tax -119,341 -124,273 -127,384 -112,399 -96,923 -89,305 -95,224 11.94%
NP 383,452 398,614 388,724 371,098 344,315 295,101 303,937 12.32%
-
NP to SH 381,363 396,262 386,685 369,321 342,909 294,109 303,481 12.09%
-
Tax Rate 23.74% 23.77% 24.68% 23.25% 21.97% 23.23% 23.86% -
Total Cost 963,700 962,942 1,042,135 1,027,888 961,585 915,117 794,267 10.15%
-
Net Worth 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 5.09%
Dividend
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Net Worth 2,547,535 2,454,029 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 5.09%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
NP Margin 28.46% 29.28% 27.17% 26.53% 26.37% 24.38% 27.68% -
ROE 14.97% 16.15% 14.78% 14.99% 14.48% 12.06% 13.16% -
Per Share
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
RPS 648.32 655.25 688.60 673.26 628.46 582.42 528.51 10.75%
EPS 183.53 190.70 186.09 177.74 165.02 141.54 146.05 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.26 11.81 12.59 11.86 11.40 11.74 11.10 5.09%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
RPS 323.63 327.09 343.74 336.08 313.72 290.73 263.82 10.75%
EPS 91.61 95.19 92.89 88.72 82.38 70.65 72.91 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1199 5.8953 6.2847 5.9203 5.6906 5.8604 5.5409 5.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Date 28/09/18 29/06/18 30/03/18 29/09/17 30/06/17 31/03/17 30/09/16 -
Price 26.90 27.30 28.20 27.30 27.90 28.50 27.50 -
P/RPS 4.15 4.17 4.10 4.05 4.44 4.89 5.20 -10.66%
P/EPS 14.66 14.32 15.15 15.36 16.91 20.14 18.83 -11.76%
EY 6.82 6.99 6.60 6.51 5.91 4.97 5.31 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.31 2.24 2.30 2.45 2.43 2.48 -6.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Date 12/11/18 20/08/18 24/04/18 15/11/17 01/08/17 25/04/17 21/11/16 -
Price 27.00 26.82 28.60 27.80 28.20 28.90 26.70 -
P/RPS 4.16 4.09 4.15 4.13 4.49 4.96 5.05 -9.23%
P/EPS 14.71 14.06 15.37 15.64 17.09 20.42 18.28 -10.29%
EY 6.80 7.11 6.51 6.39 5.85 4.90 5.47 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.27 2.27 2.34 2.47 2.46 2.41 -4.45%

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