[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -18.17%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,289,056 1,302,176 1,516,932 1,038,320 935,664 1,044,100 862,868 6.91%
PBT 349,744 564,364 419,264 336,540 326,748 438,580 333,532 0.79%
Tax -81,492 -160,712 -101,676 -97,124 -81,500 -85,876 -74,524 1.50%
NP 268,252 403,652 317,588 239,416 245,248 352,704 259,008 0.58%
-
NP to SH 267,692 402,004 315,460 239,020 244,600 350,980 258,548 0.58%
-
Tax Rate 23.30% 28.48% 24.25% 28.86% 24.94% 19.58% 22.34% -
Total Cost 1,020,804 898,524 1,199,344 798,904 690,416 691,396 603,860 9.13%
-
Net Worth 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 3.06%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 3.06%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 20.81% 31.00% 20.94% 23.06% 26.21% 33.78% 30.02% -
ROE 10.10% 15.37% 12.93% 10.43% 11.19% 15.37% 11.69% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 620.36 626.67 730.02 499.69 450.29 502.47 414.57 6.94%
EPS 128.84 193.48 151.80 115.04 117.72 168.92 124.24 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.76 12.59 11.74 11.03 10.52 10.99 10.63 3.08%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 309.67 312.82 364.41 249.44 224.77 250.82 207.29 6.91%
EPS 64.31 96.57 75.78 57.42 58.76 84.32 62.11 0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3695 6.2847 5.8604 5.506 5.2514 5.486 5.315 3.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 27.32 28.20 28.50 26.96 26.00 25.10 27.20 -
P/RPS 4.40 4.50 3.90 5.40 5.77 5.00 6.56 -6.43%
P/EPS 21.21 14.58 18.77 23.44 22.09 14.86 21.90 -0.53%
EY 4.72 6.86 5.33 4.27 4.53 6.73 4.57 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.24 2.43 2.44 2.47 2.28 2.56 -2.94%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/04/19 24/04/18 25/04/17 25/04/16 27/04/15 28/04/14 13/05/13 -
Price 27.52 28.60 28.90 26.80 26.80 25.20 27.24 -
P/RPS 4.44 4.56 3.96 5.36 5.95 5.02 6.57 -6.31%
P/EPS 21.36 14.78 19.04 23.30 22.77 14.92 21.93 -0.43%
EY 4.68 6.76 5.25 4.29 4.39 6.70 4.56 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.27 2.46 2.43 2.55 2.29 2.56 -2.79%

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