[UTDPLT] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.7%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,225,923 1,212,315 1,347,152 1,398,986 1,098,204 989,138 1,069,879 2.29%
PBT 463,805 388,904 502,793 483,497 399,161 378,172 386,622 3.07%
Tax -101,762 -90,001 -119,341 -112,399 -95,224 -85,350 -88,610 2.33%
NP 362,043 298,903 383,452 371,098 303,937 292,822 298,012 3.29%
-
NP to SH 360,300 297,916 381,363 369,321 303,481 291,825 296,347 3.30%
-
Tax Rate 21.94% 23.14% 23.74% 23.25% 23.86% 22.57% 22.92% -
Total Cost 863,880 913,412 963,700 1,027,888 794,267 696,316 771,867 1.89%
-
Net Worth 2,642,180 2,551,691 2,547,535 2,464,418 2,306,496 2,223,379 2,111,218 3.80%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 342,857 370,724 -
Div Payout % - - - - - 117.49% 125.10% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,642,180 2,551,691 2,547,535 2,464,418 2,306,496 2,223,379 2,111,218 3.80%
NOSH 416,268 208,134 208,134 208,134 208,134 208,134 207,797 12.26%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 29.53% 24.66% 28.46% 26.53% 27.68% 29.60% 27.85% -
ROE 13.64% 11.68% 14.97% 14.99% 13.16% 13.13% 14.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 295.56 583.43 648.32 673.26 528.51 476.02 514.87 -8.82%
EPS 86.86 143.37 183.53 177.74 146.05 140.44 142.61 -7.92%
DPS 0.00 0.00 0.00 0.00 0.00 165.00 178.25 -
NAPS 6.37 12.28 12.26 11.86 11.10 10.70 10.16 -7.47%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 294.50 291.23 323.63 336.08 263.82 237.62 257.02 2.29%
EPS 86.55 71.57 91.61 88.72 72.91 70.11 71.19 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 82.36 89.06 -
NAPS 6.3473 6.1299 6.1199 5.9203 5.5409 5.3412 5.0718 3.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 14.64 25.00 26.90 27.30 27.50 26.98 26.68 -
P/RPS 4.95 4.29 4.15 4.05 5.20 5.67 5.18 -0.75%
P/EPS 16.85 17.44 14.66 15.36 18.83 19.21 18.71 -1.72%
EY 5.93 5.73 6.82 6.51 5.31 5.21 5.35 1.72%
DY 0.00 0.00 0.00 0.00 0.00 6.12 6.68 -
P/NAPS 2.30 2.04 2.19 2.30 2.48 2.52 2.63 -2.20%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 09/11/20 11/11/19 12/11/18 15/11/17 21/11/16 23/11/15 24/11/14 -
Price 14.40 25.20 27.00 27.80 26.70 26.20 23.00 -
P/RPS 4.87 4.32 4.16 4.13 5.05 5.50 4.47 1.43%
P/EPS 16.58 17.58 14.71 15.64 18.28 18.66 16.13 0.45%
EY 6.03 5.69 6.80 6.39 5.47 5.36 6.20 -0.46%
DY 0.00 0.00 0.00 0.00 0.00 6.30 7.75 -
P/NAPS 2.26 2.05 2.20 2.34 2.41 2.45 2.26 0.00%

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