[UTDPLT] YoY Cumulative 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- 50.52%
YoY- -1.25%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,407,023 947,262 871,457 976,332 1,105,315 830,985 756,827 10.87%
PBT 478,246 385,734 266,443 373,559 375,017 279,590 291,338 8.60%
Tax -110,863 -84,242 -62,652 -89,453 -87,206 -63,886 -71,566 7.56%
NP 367,383 301,492 203,791 284,106 287,811 215,704 219,772 8.93%
-
NP to SH 364,756 300,101 203,067 282,599 286,184 215,244 219,072 8.86%
-
Tax Rate 23.18% 21.84% 23.51% 23.95% 23.25% 22.85% 24.56% -
Total Cost 1,039,640 645,770 667,666 692,226 817,504 615,281 537,055 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 13.68% 11.36% 7.96% 11.09% 11.61% 9.33% 9.85% -
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 339.22 228.37 419.39 469.86 531.93 399.91 364.22 -1.17%
EPS 87.94 72.35 97.73 136.00 137.73 103.59 105.43 -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 338.01 227.56 209.35 234.54 265.53 199.63 181.81 10.87%
EPS 87.63 72.09 48.78 67.89 68.75 51.71 52.63 8.86%
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 4.03 6.41 5.96 5.73 5.13 6.88 7.41 -9.64%
P/EPS 15.56 20.23 25.58 19.78 19.82 26.55 25.59 -7.95%
EY 6.43 4.94 3.91 5.06 5.04 3.77 3.91 8.63%
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 4.14 6.31 6.01 5.75 5.23 6.68 7.19 -8.78%
P/EPS 15.97 19.90 25.79 19.85 20.19 25.78 24.85 -7.09%
EY 6.26 5.02 3.88 5.04 4.95 3.88 4.02 7.65%
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