[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -6.59%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,763,046 1,226,452 1,185,592 1,270,948 1,468,990 1,074,628 979,216 10.28%
PBT 557,170 534,610 376,744 502,188 491,566 342,220 343,536 8.38%
Tax -132,336 -123,434 -90,264 -124,208 -114,636 -77,386 -80,456 8.63%
NP 424,834 411,176 286,480 377,980 376,930 264,834 263,080 8.30%
-
NP to SH 421,220 409,552 285,736 375,492 374,840 264,214 261,670 8.24%
-
Tax Rate 23.75% 23.09% 23.96% 24.73% 23.32% 22.61% 23.42% -
Total Cost 1,338,212 815,276 899,112 892,968 1,092,060 809,794 716,136 10.97%
-
Net Worth 2,563,371 1,708,914 2,501,821 2,454,029 2,368,834 2,219,223 2,131,951 3.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,563,371 1,708,914 2,501,821 2,454,029 2,368,834 2,219,223 2,131,951 3.11%
NOSH 416,268 416,268 208,134 208,134 208,134 208,134 208,134 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.10% 33.53% 24.16% 29.74% 25.66% 24.64% 26.87% -
ROE 16.43% 23.97% 11.42% 15.30% 15.82% 11.91% 12.27% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 425.05 443.53 570.57 611.64 706.95 517.16 471.25 -1.70%
EPS 101.56 169.26 137.52 180.70 180.40 127.16 125.92 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.18 6.18 12.04 11.81 11.40 10.68 10.26 -8.09%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 423.54 294.63 284.81 305.32 352.90 258.16 235.24 10.28%
EPS 101.19 98.39 68.64 90.20 90.05 63.47 62.86 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.158 4.1053 6.0101 5.8953 5.6906 5.3312 5.1216 3.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 13.70 13.30 26.80 27.30 27.90 26.62 26.70 -
P/RPS 3.22 3.00 4.70 4.46 3.95 5.15 5.67 -8.99%
P/EPS 13.49 8.98 19.49 15.11 15.47 20.94 21.20 -7.25%
EY 7.41 11.14 5.13 6.62 6.47 4.78 4.72 7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.15 2.23 2.31 2.45 2.49 2.60 -2.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 27/07/20 29/07/19 20/08/18 01/08/17 01/08/16 24/08/15 -
Price 13.62 13.54 26.04 26.82 28.20 26.54 26.82 -
P/RPS 3.20 3.05 4.56 4.38 3.99 5.13 5.69 -9.13%
P/EPS 13.41 9.14 18.94 14.84 15.63 20.87 21.30 -7.41%
EY 7.46 10.94 5.28 6.74 6.40 4.79 4.70 7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.19 2.16 2.27 2.47 2.49 2.61 -2.80%

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