[UTDPLT] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.09%
YoY- 5.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,190,366 1,298,596 1,430,859 1,210,218 1,016,407 994,735 995,530 3.02%
PBT 384,083 460,995 516,108 384,406 375,473 327,646 366,738 0.77%
Tax -98,768 -109,826 -127,384 -89,305 -95,847 -75,139 -90,827 1.40%
NP 285,315 351,169 388,724 295,101 279,626 252,507 275,911 0.55%
-
NP to SH 284,253 349,522 386,685 294,109 278,827 251,435 274,939 0.55%
-
Tax Rate 25.72% 23.82% 24.68% 23.23% 25.53% 22.93% 24.77% -
Total Cost 905,051 947,427 1,042,135 915,117 736,781 742,228 719,619 3.89%
-
Net Worth 2,629,736 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2.37%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 498,701 214,880 -
Div Payout % - - - - - 198.34% 78.16% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,629,736 2,651,432 2,616,107 2,439,483 2,291,951 2,185,977 2,283,639 2.37%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 23.97% 27.04% 27.17% 24.38% 27.51% 25.38% 27.71% -
ROE 10.81% 13.18% 14.78% 12.06% 12.17% 11.50% 12.04% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 573.97 624.95 688.60 582.42 489.15 478.72 479.10 3.05%
EPS 137.06 168.21 186.09 141.54 134.19 121.00 132.31 0.58%
DPS 0.00 0.00 0.00 0.00 0.00 240.00 103.25 -
NAPS 12.68 12.76 12.59 11.74 11.03 10.52 10.99 2.41%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 285.96 311.96 343.74 290.73 244.17 238.97 239.16 3.02%
EPS 68.29 83.97 92.89 70.65 66.98 60.40 66.05 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 119.80 51.62 -
NAPS 6.3174 6.3695 6.2847 5.8604 5.506 5.2514 5.486 2.37%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 24.82 27.32 28.20 28.50 26.96 26.00 25.10 -
P/RPS 4.32 4.37 4.10 4.89 5.51 5.43 5.24 -3.16%
P/EPS 18.11 16.24 15.15 20.14 20.09 21.49 18.97 -0.76%
EY 5.52 6.16 6.60 4.97 4.98 4.65 5.27 0.77%
DY 0.00 0.00 0.00 0.00 0.00 9.23 4.11 -
P/NAPS 1.96 2.14 2.24 2.43 2.44 2.47 2.28 -2.48%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/04/20 23/04/19 24/04/18 25/04/17 25/04/16 27/04/15 28/04/14 -
Price 25.52 27.52 28.60 28.90 26.80 26.80 25.20 -
P/RPS 4.45 4.40 4.15 4.96 5.48 5.60 5.26 -2.74%
P/EPS 18.62 16.36 15.37 20.42 19.97 22.15 19.05 -0.37%
EY 5.37 6.11 6.51 4.90 5.01 4.52 5.25 0.37%
DY 0.00 0.00 0.00 0.00 0.00 8.96 4.10 -
P/NAPS 2.01 2.16 2.27 2.46 2.43 2.55 2.29 -2.14%

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