[UTDPLT] YoY 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- 56.38%
YoY- 83.63%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 370,820 293,671 267,219 280,693 212,350 308,401 439,002 -2.77%
PBT 129,234 108,480 119,571 96,106 63,660 133,387 135,385 -0.77%
Tax -29,888 -25,193 -31,338 -24,333 -24,547 -33,038 -30,235 -0.19%
NP 99,346 83,287 88,233 71,773 39,113 100,349 105,150 -0.94%
-
NP to SH 98,764 83,137 88,237 71,690 39,041 100,318 105,150 -1.03%
-
Tax Rate 23.13% 23.22% 26.21% 25.32% 38.56% 24.77% 22.33% -
Total Cost 271,474 210,384 178,986 208,920 173,237 208,052 333,852 -3.38%
-
Net Worth 2,464,418 2,306,496 2,223,379 2,111,218 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 2,111,218 2,170,840 2,120,888 1,987,682 3.64%
NOSH 208,134 208,134 208,134 207,797 208,134 208,134 208,134 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 26.79% 28.36% 33.02% 25.57% 18.42% 32.54% 23.95% -
ROE 4.01% 3.60% 3.97% 3.40% 1.80% 4.73% 5.29% -
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 178.46 141.33 128.60 135.08 102.03 148.17 210.92 -2.74%
EPS 47.53 40.01 42.46 34.50 18.76 48.20 50.52 -1.01%
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 89.08 70.55 64.19 67.43 51.01 74.09 105.46 -2.77%
EPS 23.73 19.97 21.20 17.22 9.38 24.10 25.26 -1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9203 5.5409 5.3412 5.0718 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 15.30 19.46 20.98 19.75 26.07 16.87 8.30 10.72%
P/EPS 57.44 68.73 63.54 77.33 141.81 51.87 34.64 8.78%
EY 1.74 1.45 1.57 1.29 0.71 1.93 2.89 -8.10%
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 15.58 18.89 20.37 17.03 25.58 17.07 8.68 10.23%
P/EPS 58.49 66.73 61.70 66.67 139.14 52.49 36.22 8.30%
EY 1.71 1.50 1.62 1.50 0.72 1.91 2.76 -7.66%
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