[UTDPLT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -9.57%
YoY- -8.55%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,016,407 989,138 1,002,612 994,735 1,021,844 1,069,879 1,001,536 0.84%
PBT 375,473 378,172 354,707 327,646 355,604 386,622 354,176 3.38%
Tax -95,847 -85,350 -78,345 -75,139 -76,233 -88,610 -88,824 4.43%
NP 279,626 292,822 276,362 252,507 279,371 298,012 265,352 3.03%
-
NP to SH 278,827 291,825 275,278 251,435 278,030 296,347 263,698 3.23%
-
Tax Rate 25.53% 22.57% 22.09% 22.93% 21.44% 22.92% 25.08% -
Total Cost 736,781 696,316 726,250 742,228 742,473 771,867 736,184 0.04%
-
Net Worth 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,218 2,194,288 2.51%
Dividend
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 342,857 342,857 498,701 498,701 370,724 370,724 -
Div Payout % - 117.49% 124.55% 198.34% 179.37% 125.10% 140.59% -
Equity
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,291,951 2,223,379 2,131,951 2,185,977 2,123,639 2,111,218 2,194,288 2.51%
NOSH 208,134 208,134 208,134 208,134 208,134 207,797 208,134 0.00%
Ratio Analysis
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 27.51% 29.60% 27.56% 25.38% 27.34% 27.85% 26.49% -
ROE 12.17% 13.13% 12.91% 11.50% 13.09% 14.04% 12.02% -
Per Share
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 489.15 476.02 482.51 478.72 491.76 514.87 481.99 0.84%
EPS 134.19 140.44 132.48 121.00 133.80 142.61 126.90 3.23%
DPS 0.00 165.00 165.00 240.00 240.00 178.25 178.25 -
NAPS 11.03 10.70 10.26 10.52 10.22 10.16 10.56 2.51%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 244.17 237.62 240.86 238.97 245.48 257.02 240.60 0.84%
EPS 66.98 70.11 66.13 60.40 66.79 71.19 63.35 3.22%
DPS 0.00 82.36 82.36 119.80 119.80 89.06 89.06 -
NAPS 5.506 5.3412 5.1216 5.2514 5.1016 5.0718 5.2713 2.51%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 26.96 26.98 26.70 26.00 24.40 26.68 27.98 -
P/RPS 5.51 5.67 5.53 5.43 4.96 5.18 5.81 -2.97%
P/EPS 20.09 19.21 20.15 21.49 18.24 18.71 22.05 -5.17%
EY 4.98 5.21 4.96 4.65 5.48 5.35 4.54 5.41%
DY 0.00 6.12 6.18 9.23 9.84 6.68 6.37 -
P/NAPS 2.44 2.52 2.60 2.47 2.39 2.63 2.65 -4.59%
Price Multiplier on Announcement Date
31/03/16 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/04/16 23/11/15 24/08/15 27/04/15 26/02/15 24/11/14 25/08/14 -
Price 26.80 26.20 26.82 26.80 25.02 23.00 27.32 -
P/RPS 5.48 5.50 5.56 5.60 5.09 4.47 5.67 -1.92%
P/EPS 19.97 18.66 20.24 22.15 18.70 16.13 21.53 -4.19%
EY 5.01 5.36 4.94 4.52 5.35 6.20 4.65 4.34%
DY 0.00 6.30 6.15 8.96 9.59 7.75 6.52 -
P/NAPS 2.43 2.45 2.61 2.55 2.45 2.26 2.59 -3.57%

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