[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 67.44%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 976,332 1,105,315 830,985 756,827 789,532 669,876 879,125 1.76%
PBT 373,559 375,017 279,590 291,338 268,770 222,624 335,792 1.79%
Tax -89,453 -87,206 -63,886 -71,566 -62,449 -61,828 -85,223 0.81%
NP 284,106 287,811 215,704 219,772 206,321 160,796 250,569 2.11%
-
NP to SH 282,599 286,184 215,244 219,072 205,277 160,761 250,033 2.06%
-
Tax Rate 23.95% 23.25% 22.85% 24.56% 23.24% 27.77% 25.38% -
Total Cost 692,226 817,504 615,281 537,055 583,211 509,080 628,556 1.62%
-
Net Worth 2,547,535 2,464,418 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 3.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,547,535 2,464,418 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 3.10%
NOSH 208,134 208,134 208,134 208,134 207,791 208,134 208,134 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 29.10% 26.04% 25.96% 29.04% 26.13% 24.00% 28.50% -
ROE 11.09% 11.61% 9.33% 9.85% 9.72% 7.41% 11.79% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 469.86 531.93 399.91 364.22 379.96 321.85 422.38 1.79%
EPS 136.00 137.73 103.59 105.43 98.79 77.24 120.13 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.26 11.86 11.10 10.70 10.16 10.43 10.19 3.12%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 234.54 265.53 199.63 181.81 189.67 160.92 211.19 1.76%
EPS 67.89 68.75 51.71 52.63 49.31 38.62 60.07 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1199 5.9203 5.5409 5.3412 5.0716 5.215 5.095 3.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 26.90 27.30 27.50 26.98 26.68 26.60 25.00 -
P/RPS 5.73 5.13 6.88 7.41 7.02 8.26 5.92 -0.54%
P/EPS 19.78 19.82 26.55 25.59 27.01 34.44 20.81 -0.84%
EY 5.06 5.04 3.77 3.91 3.70 2.90 4.81 0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.30 2.48 2.52 2.63 2.55 2.45 -1.85%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 12/11/18 15/11/17 21/11/16 23/11/15 24/11/14 25/11/13 26/11/12 -
Price 27.00 27.80 26.70 26.20 23.00 26.10 25.30 -
P/RPS 5.75 5.23 6.68 7.19 6.05 8.11 5.99 -0.67%
P/EPS 19.85 20.19 25.78 24.85 23.28 33.79 21.06 -0.98%
EY 5.04 4.95 3.88 4.02 4.30 2.96 4.75 0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.34 2.41 2.45 2.26 2.50 2.48 -1.97%

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