[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 53.67%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,105,315 830,985 756,827 789,532 669,876 879,125 1,108,014 -0.04%
PBT 375,017 279,590 291,338 268,770 222,624 335,792 388,216 -0.57%
Tax -87,206 -63,886 -71,566 -62,449 -61,828 -85,223 -87,383 -0.03%
NP 287,811 215,704 219,772 206,321 160,796 250,569 300,833 -0.73%
-
NP to SH 286,184 215,244 219,072 205,277 160,761 250,033 300,833 -0.82%
-
Tax Rate 23.25% 22.85% 24.56% 23.24% 27.77% 25.38% 22.51% -
Total Cost 817,504 615,281 537,055 583,211 509,080 628,556 807,181 0.21%
-
Net Worth 2,464,418 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 1,987,682 3.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,464,418 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 1,987,682 3.64%
NOSH 208,134 208,134 208,134 207,791 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.04% 25.96% 29.04% 26.13% 24.00% 28.50% 27.15% -
ROE 11.61% 9.33% 9.85% 9.72% 7.41% 11.79% 15.13% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 531.93 399.91 364.22 379.96 321.85 422.38 532.36 -0.01%
EPS 137.73 103.59 105.43 98.79 77.24 120.13 144.54 -0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.86 11.10 10.70 10.16 10.43 10.19 9.55 3.67%
Adjusted Per Share Value based on latest NOSH - 207,797
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 265.53 199.63 181.81 189.67 160.92 211.19 266.18 -0.04%
EPS 68.75 51.71 52.63 49.31 38.62 60.07 72.27 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9203 5.5409 5.3412 5.0716 5.215 5.095 4.775 3.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 27.30 27.50 26.98 26.68 26.60 25.00 17.50 -
P/RPS 5.13 6.88 7.41 7.02 8.26 5.92 3.29 7.67%
P/EPS 19.82 26.55 25.59 27.01 34.44 20.81 12.11 8.54%
EY 5.04 3.77 3.91 3.70 2.90 4.81 8.26 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.48 2.52 2.63 2.55 2.45 1.83 3.87%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 21/11/16 23/11/15 24/11/14 25/11/13 26/11/12 21/11/11 -
Price 27.80 26.70 26.20 23.00 26.10 25.30 18.30 -
P/RPS 5.23 6.68 7.19 6.05 8.11 5.99 3.44 7.22%
P/EPS 20.19 25.78 24.85 23.28 33.79 21.06 12.66 8.08%
EY 4.95 3.88 4.02 4.30 2.96 4.75 7.90 -7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.41 2.45 2.26 2.50 2.48 1.92 3.34%

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