[UTDPLT] YoY Cumulative 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- 86.81%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 881,523 613,226 592,796 635,474 734,495 537,314 489,608 10.28%
PBT 278,585 267,305 188,372 251,094 245,783 171,110 171,768 8.38%
Tax -66,168 -61,717 -45,132 -62,104 -57,318 -38,693 -40,228 8.63%
NP 212,417 205,588 143,240 188,990 188,465 132,417 131,540 8.30%
-
NP to SH 210,610 204,776 142,868 187,746 187,420 132,107 130,835 8.24%
-
Tax Rate 23.75% 23.09% 23.96% 24.73% 23.32% 22.61% 23.42% -
Total Cost 669,106 407,638 449,556 446,484 546,030 404,897 358,068 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 8.22% 11.98% 5.71% 7.65% 7.91% 5.95% 6.14% -
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 212.53 221.76 285.28 305.82 353.48 258.58 235.62 -1.70%
EPS 50.78 84.63 68.76 90.35 90.20 63.58 62.96 -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 211.77 147.32 142.41 152.66 176.45 129.08 117.62 10.28%
EPS 50.59 49.19 34.32 45.10 45.02 31.74 31.43 8.24%
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 6.45 6.00 9.39 8.93 7.89 10.29 11.33 -8.95%
P/EPS 26.98 17.96 38.98 30.21 30.93 41.87 42.41 -7.25%
EY 3.71 5.57 2.57 3.31 3.23 2.39 2.36 7.82%
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 6.41 6.11 9.13 8.77 7.98 10.26 11.38 -9.11%
P/EPS 26.82 18.28 37.87 29.68 31.27 41.75 42.60 -7.41%
EY 3.73 5.47 2.64 3.37 3.20 2.40 2.35 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