[UTDPLT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.48%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,361,556 1,305,900 1,060,225 1,002,612 1,001,536 1,070,191 1,300,098 0.77%
PBT 522,887 441,238 380,761 354,707 354,176 410,798 441,115 2.87%
Tax -124,273 -96,923 -89,884 -78,345 -88,824 -96,784 -112,992 1.59%
NP 398,614 344,315 290,877 276,362 265,352 314,014 328,123 3.29%
-
NP to SH 396,262 342,909 290,029 275,278 263,698 314,246 327,983 3.20%
-
Tax Rate 23.77% 21.97% 23.61% 22.09% 25.08% 23.56% 25.62% -
Total Cost 962,942 961,585 769,348 726,250 736,184 756,177 971,975 -0.15%
-
Net Worth 2,454,029 2,368,834 2,219,223 2,131,951 2,194,288 2,141,701 2,020,983 3.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 342,857 370,724 260,167 249,761 -
Div Payout % - - - 124.55% 140.59% 82.79% 76.15% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,454,029 2,368,834 2,219,223 2,131,951 2,194,288 2,141,701 2,020,983 3.28%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.28% 26.37% 27.44% 27.56% 26.49% 29.34% 25.24% -
ROE 16.15% 14.48% 13.07% 12.91% 12.02% 14.67% 16.23% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 655.25 628.46 510.23 482.51 481.99 514.18 624.64 0.80%
EPS 190.70 165.02 139.58 132.48 126.90 150.98 157.58 3.22%
DPS 0.00 0.00 0.00 165.00 178.25 125.00 120.00 -
NAPS 11.81 11.40 10.68 10.26 10.56 10.29 9.71 3.31%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 327.09 313.72 254.70 240.86 240.60 257.09 312.32 0.77%
EPS 95.19 82.38 69.67 66.13 63.35 75.49 78.79 3.20%
DPS 0.00 0.00 0.00 82.36 89.06 62.50 60.00 -
NAPS 5.8953 5.6906 5.3312 5.1216 5.2713 5.145 4.855 3.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 27.30 27.90 26.62 26.70 27.98 28.10 25.90 -
P/RPS 4.17 4.44 5.22 5.53 5.81 5.46 4.15 0.08%
P/EPS 14.32 16.91 19.07 20.15 22.05 18.61 16.44 -2.27%
EY 6.99 5.91 5.24 4.96 4.54 5.37 6.08 2.35%
DY 0.00 0.00 0.00 6.18 6.37 4.45 4.63 -
P/NAPS 2.31 2.45 2.49 2.60 2.65 2.73 2.67 -2.38%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 01/08/17 01/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 26.82 28.20 26.54 26.82 27.32 25.94 27.00 -
P/RPS 4.09 4.49 5.20 5.56 5.67 5.04 4.32 -0.90%
P/EPS 14.06 17.09 19.01 20.24 21.53 17.18 17.13 -3.23%
EY 7.11 5.85 5.26 4.94 4.65 5.82 5.84 3.33%
DY 0.00 0.00 0.00 6.15 6.52 4.82 4.44 -
P/NAPS 2.27 2.47 2.49 2.61 2.59 2.52 2.78 -3.31%

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