[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.35%
YoY- -1.25%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,876,030 1,263,016 1,161,942 1,301,776 1,473,753 1,107,980 1,009,102 10.87%
PBT 637,661 514,312 355,257 498,078 500,022 372,786 388,450 8.60%
Tax -147,817 -112,322 -83,536 -119,270 -116,274 -85,181 -95,421 7.56%
NP 489,844 401,989 271,721 378,808 383,748 287,605 293,029 8.93%
-
NP to SH 486,341 400,134 270,756 376,798 381,578 286,992 292,096 8.86%
-
Tax Rate 23.18% 21.84% 23.51% 23.95% 23.25% 22.85% 24.56% -
Total Cost 1,386,186 861,026 890,221 922,968 1,090,005 820,374 716,073 11.62%
-
Net Worth 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 2,306,496 2,223,379 3.07%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,667,067 2,642,180 2,551,691 2,547,535 2,464,418 2,306,496 2,223,379 3.07%
NOSH 416,268 416,268 208,134 208,134 208,134 208,134 208,134 12.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 26.11% 31.83% 23.39% 29.10% 26.04% 25.96% 29.04% -
ROE 18.24% 15.14% 10.61% 14.79% 15.48% 12.44% 13.14% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 452.29 304.50 559.18 626.48 709.24 533.21 485.63 -1.17%
EPS 117.25 96.47 130.31 181.33 183.64 138.12 140.57 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.43 6.37 12.28 12.26 11.86 11.10 10.70 -8.13%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 450.68 303.41 279.13 312.73 354.04 266.17 242.42 10.87%
EPS 116.83 96.12 65.04 90.52 91.67 68.94 70.17 8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4071 6.3473 6.1299 6.1199 5.9203 5.5409 5.3412 3.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 13.68 14.64 25.00 26.90 27.30 27.50 26.98 -
P/RPS 3.02 4.81 4.47 4.29 3.85 5.16 5.56 -9.66%
P/EPS 11.67 15.18 19.19 14.83 14.87 19.91 19.19 -7.94%
EY 8.57 6.59 5.21 6.74 6.73 5.02 5.21 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.30 2.04 2.19 2.30 2.48 2.52 -2.76%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 08/11/21 09/11/20 11/11/19 12/11/18 15/11/17 21/11/16 23/11/15 -
Price 14.04 14.40 25.20 27.00 27.80 26.70 26.20 -
P/RPS 3.10 4.73 4.51 4.31 3.92 5.01 5.40 -8.82%
P/EPS 11.97 14.93 19.34 14.89 15.14 19.33 18.64 -7.10%
EY 8.35 6.70 5.17 6.72 6.61 5.17 5.37 7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.26 2.05 2.20 2.34 2.41 2.45 -1.92%

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