[UTDPLT] YoY TTM 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- 12.38%
YoY- 17.15%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,398,986 1,098,204 989,138 1,069,879 974,140 1,169,497 1,410,846 -0.14%
PBT 483,497 399,161 378,172 386,622 341,071 439,117 495,517 -0.40%
Tax -112,399 -95,224 -85,350 -88,610 -88,293 -115,795 -112,496 -0.01%
NP 371,098 303,937 292,822 298,012 252,778 323,322 383,021 -0.52%
-
NP to SH 369,321 303,481 291,825 296,347 252,969 323,151 382,712 -0.59%
-
Tax Rate 23.25% 23.86% 22.57% 22.92% 25.89% 26.37% 22.70% -
Total Cost 1,027,888 794,267 696,316 771,867 721,362 846,175 1,027,825 0.00%
-
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 - - 342,857 370,724 260,167 249,761 187,318 -
Div Payout % - - 117.49% 125.10% 102.85% 77.29% 48.95% -
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 26.53% 27.68% 29.60% 27.85% 25.95% 27.65% 27.15% -
ROE 14.99% 13.16% 13.13% 14.04% 11.65% 15.24% 19.25% -
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 673.26 528.51 476.02 514.87 468.03 561.90 677.85 -0.11%
EPS 177.74 146.05 140.44 142.61 121.54 155.26 183.88 -0.56%
DPS 0.00 0.00 165.00 178.25 125.00 120.00 90.00 -
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 336.08 263.82 237.62 257.02 234.02 280.95 338.93 -0.14%
EPS 88.72 72.91 70.11 71.19 60.77 77.63 91.94 -0.59%
DPS 0.00 0.00 82.36 89.06 62.50 60.00 45.00 -
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 4.05 5.20 5.67 5.18 5.68 4.45 2.58 7.79%
P/EPS 15.36 18.83 19.21 18.71 21.89 16.10 9.52 8.29%
EY 6.51 5.31 5.21 5.35 4.57 6.21 10.51 -7.66%
DY 0.00 0.00 6.12 6.68 4.70 4.80 5.14 -
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 4.13 5.05 5.50 4.47 5.58 4.50 2.70 7.33%
P/EPS 15.64 18.28 18.66 16.13 21.47 16.30 9.95 7.82%
EY 6.39 5.47 5.36 6.20 4.66 6.14 10.05 -7.26%
DY 0.00 0.00 6.30 7.75 4.79 4.74 4.92 -
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