[UTDPLT] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -8.35%
YoY- -9.61%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,190,366 1,212,315 1,243,584 1,298,596 1,347,152 1,361,556 1,430,859 -8.77%
PBT 384,083 388,904 420,836 460,995 502,793 522,887 516,108 -13.71%
Tax -98,768 -90,001 -94,407 -109,826 -119,341 -124,273 -127,384 -11.93%
NP 285,315 298,903 326,429 351,169 383,452 398,614 388,724 -14.30%
-
NP to SH 284,253 297,916 324,962 349,522 381,363 396,262 386,685 -14.24%
-
Tax Rate 25.72% 23.14% 22.43% 23.82% 23.74% 23.77% 24.68% -
Total Cost 905,051 913,412 917,155 947,427 963,700 962,942 1,042,135 -6.79%
-
Net Worth 2,629,736 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 0.25%
Dividend
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,629,736 2,551,691 2,501,821 2,651,432 2,547,535 2,454,029 2,616,107 0.25%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 23.97% 24.66% 26.25% 27.04% 28.46% 29.28% 27.17% -
ROE 10.81% 11.68% 12.99% 13.18% 14.97% 16.15% 14.78% -
Per Share
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
RPS 573.97 583.43 598.47 624.95 648.32 655.25 688.60 -8.69%
EPS 137.06 143.37 156.39 168.21 183.53 190.70 186.09 -14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.68 12.28 12.04 12.76 12.26 11.81 12.59 0.35%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
RPS 285.96 291.23 298.75 311.96 323.63 327.09 343.74 -8.77%
EPS 68.29 71.57 78.07 83.97 91.61 95.19 92.89 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3174 6.1299 6.0101 6.3695 6.1199 5.8953 6.2847 0.25%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
Date 31/03/20 30/09/19 28/06/19 29/03/19 28/09/18 29/06/18 30/03/18 -
Price 24.82 25.00 26.80 27.32 26.90 27.30 28.20 -
P/RPS 4.32 4.29 4.48 4.37 4.15 4.17 4.10 2.64%
P/EPS 18.11 17.44 17.14 16.24 14.66 14.32 15.15 9.32%
EY 5.52 5.73 5.84 6.16 6.82 6.99 6.60 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.04 2.23 2.14 2.19 2.31 2.24 -6.45%
Price Multiplier on Announcement Date
31/03/20 30/09/19 30/06/19 31/03/19 30/09/18 30/06/18 31/03/18 CAGR
Date 23/04/20 11/11/19 29/07/19 23/04/19 12/11/18 20/08/18 24/04/18 -
Price 25.52 25.20 26.04 27.52 27.00 26.82 28.60 -
P/RPS 4.45 4.32 4.35 4.40 4.16 4.09 4.15 3.54%
P/EPS 18.62 17.58 16.65 16.36 14.71 14.06 15.37 10.05%
EY 5.37 5.69 6.01 6.11 6.80 7.11 6.51 -9.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.05 2.16 2.16 2.20 2.27 2.27 -5.89%

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