[UTDPLT] YoY 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- 8.72%
YoY- -3.96%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 525,500 334,036 278,661 340,858 370,820 293,671 267,219 11.91%
PBT 199,661 118,429 78,071 122,465 129,234 108,480 119,571 8.91%
Tax -44,695 -22,525 -17,520 -27,349 -29,888 -25,193 -31,338 6.09%
NP 154,966 95,904 60,551 95,116 99,346 83,287 88,233 9.83%
-
NP to SH 154,146 95,325 60,199 94,853 98,764 83,137 88,237 9.73%
-
Tax Rate 22.39% 19.02% 22.44% 22.33% 23.13% 23.22% 26.21% -
Total Cost 370,534 238,132 218,110 245,742 271,474 210,384 178,986 12.88%
-
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 29.49% 28.71% 21.73% 27.90% 26.79% 28.36% 33.02% -
ROE 5.78% 3.61% 2.36% 3.72% 4.01% 3.60% 3.97% -
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 126.69 80.53 134.11 164.04 178.46 141.33 128.60 -0.24%
EPS 37.16 22.98 28.97 45.65 47.53 40.01 42.46 -2.19%
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 126.24 80.25 66.94 81.88 89.08 70.55 64.19 11.92%
EPS 37.03 22.90 14.46 22.79 23.73 19.97 21.20 9.73%
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 10.80 18.18 18.64 16.40 15.30 19.46 20.98 -10.46%
P/EPS 36.81 63.70 86.29 58.93 57.44 68.73 63.54 -8.68%
EY 2.72 1.57 1.16 1.70 1.74 1.45 1.57 9.58%
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 11.08 17.88 18.79 16.46 15.58 18.89 20.37 -9.64%
P/EPS 37.78 62.66 86.98 59.15 58.49 66.73 61.70 -7.84%
EY 2.65 1.60 1.15 1.69 1.71 1.50 1.62 8.53%
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