[UTDPLT] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.48%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,509,876 1,162,419 1,243,584 1,361,556 1,305,900 1,060,225 1,002,612 7.05%
PBT 546,675 446,308 420,836 522,887 441,238 380,761 354,707 7.46%
Tax -114,294 -103,996 -94,407 -124,273 -96,923 -89,884 -78,345 6.49%
NP 432,381 342,312 326,429 398,614 344,315 290,877 276,362 7.73%
-
NP to SH 429,521 340,916 324,962 396,262 342,909 290,029 275,278 7.68%
-
Tax Rate 20.91% 23.30% 22.43% 23.77% 21.97% 23.61% 22.09% -
Total Cost 1,077,495 820,107 917,155 962,942 961,585 769,348 726,250 6.78%
-
Net Worth 2,563,371 1,708,914 2,501,821 2,454,029 2,368,834 2,219,223 2,131,951 3.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 342,857 -
Div Payout % - - - - - - 124.55% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,563,371 1,708,914 2,501,821 2,454,029 2,368,834 2,219,223 2,131,951 3.11%
NOSH 416,268 416,268 208,134 208,134 208,134 208,134 208,134 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 28.64% 29.45% 26.25% 29.28% 26.37% 27.44% 27.56% -
ROE 16.76% 19.95% 12.99% 16.15% 14.48% 13.07% 12.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 364.01 420.37 598.47 655.25 628.46 510.23 482.51 -4.58%
EPS 103.55 123.29 156.39 190.70 165.02 139.58 132.48 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 165.00 -
NAPS 6.18 6.18 12.04 11.81 11.40 10.68 10.26 -8.09%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 362.72 279.25 298.75 327.09 313.72 254.70 240.86 7.05%
EPS 103.18 81.90 78.07 95.19 82.38 69.67 66.13 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 82.36 -
NAPS 6.158 4.1053 6.0101 5.8953 5.6906 5.3312 5.1216 3.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 13.70 13.30 26.80 27.30 27.90 26.62 26.70 -
P/RPS 3.76 3.16 4.48 4.17 4.44 5.22 5.53 -6.22%
P/EPS 13.23 10.79 17.14 14.32 16.91 19.07 20.15 -6.76%
EY 7.56 9.27 5.84 6.99 5.91 5.24 4.96 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.18 -
P/NAPS 2.22 2.15 2.23 2.31 2.45 2.49 2.60 -2.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 27/07/20 29/07/19 20/08/18 01/08/17 01/08/16 24/08/15 -
Price 13.62 13.54 26.04 26.82 28.20 26.54 26.82 -
P/RPS 3.74 3.22 4.35 4.09 4.49 5.20 5.56 -6.38%
P/EPS 13.15 10.98 16.65 14.06 17.09 19.01 20.24 -6.92%
EY 7.60 9.11 6.01 7.11 5.85 5.26 4.94 7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.15 -
P/NAPS 2.20 2.19 2.16 2.27 2.47 2.49 2.61 -2.80%

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