[UTDPLT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.09%
YoY- 5.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,430,859 1,398,986 1,305,900 1,210,218 1,098,204 1,060,225 1,016,407 18.64%
PBT 516,108 483,497 441,238 384,406 399,161 380,761 375,473 17.24%
Tax -127,384 -112,399 -96,923 -89,305 -95,224 -89,884 -95,847 15.28%
NP 388,724 371,098 344,315 295,101 303,937 290,877 279,626 17.90%
-
NP to SH 386,685 369,321 342,909 294,109 303,481 290,029 278,827 17.76%
-
Tax Rate 24.68% 23.25% 21.97% 23.23% 23.86% 23.61% 25.53% -
Total Cost 1,042,135 1,027,888 961,585 915,117 794,267 769,348 736,781 18.93%
-
Net Worth 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 6.83%
Dividend
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,616,107 2,464,418 2,368,834 2,439,483 2,306,496 2,219,223 2,291,951 6.83%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.17% 26.53% 26.37% 24.38% 27.68% 27.44% 27.51% -
ROE 14.78% 14.99% 14.48% 12.06% 13.16% 13.07% 12.17% -
Per Share
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
RPS 688.60 673.26 628.46 582.42 528.51 510.23 489.15 18.64%
EPS 186.09 177.74 165.02 141.54 146.05 139.58 134.19 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.59 11.86 11.40 11.74 11.10 10.68 11.03 6.83%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
RPS 343.74 336.08 313.72 290.73 263.82 254.70 244.17 18.65%
EPS 92.89 88.72 82.38 70.65 72.91 69.67 66.98 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2847 5.9203 5.6906 5.8604 5.5409 5.3312 5.506 6.83%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Date 30/03/18 29/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 -
Price 28.20 27.30 27.90 28.50 27.50 26.62 26.96 -
P/RPS 4.10 4.05 4.44 4.89 5.20 5.22 5.51 -13.73%
P/EPS 15.15 15.36 16.91 20.14 18.83 19.07 20.09 -13.16%
EY 6.60 6.51 5.91 4.97 5.31 5.24 4.98 15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.30 2.45 2.43 2.48 2.49 2.44 -4.18%
Price Multiplier on Announcement Date
31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 30/06/16 31/03/16 CAGR
Date 24/04/18 15/11/17 01/08/17 25/04/17 21/11/16 01/08/16 25/04/16 -
Price 28.60 27.80 28.20 28.90 26.70 26.54 26.80 -
P/RPS 4.15 4.13 4.49 4.96 5.05 5.20 5.48 -12.97%
P/EPS 15.37 15.64 17.09 20.42 18.28 19.01 19.97 -12.27%
EY 6.51 6.39 5.85 4.90 5.47 5.26 5.01 13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.34 2.47 2.46 2.41 2.49 2.43 -3.34%

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