[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.95%
YoY- -35.7%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,017,678 1,044,100 950,222 893,168 915,052 862,868 1,183,389 -9.59%
PBT 345,328 438,580 340,476 296,832 317,928 333,532 454,239 -16.74%
Tax -76,232 -85,876 -87,989 -82,437 -74,562 -74,524 -111,688 -22.53%
NP 269,096 352,704 252,487 214,394 243,366 259,008 342,551 -14.90%
-
NP to SH 267,174 350,980 251,831 214,348 243,440 258,548 342,241 -15.25%
-
Tax Rate 22.08% 19.58% 25.84% 27.77% 23.45% 22.34% 24.59% -
Total Cost 748,582 691,396 697,735 678,773 671,686 603,860 840,838 -7.47%
-
Net Worth 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 1.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 311,688 - 214,880 - - - 260,167 12.83%
Div Payout % 116.66% - 85.33% - - - 76.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 1.37%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.44% 33.78% 26.57% 24.00% 26.60% 30.02% 28.95% -
ROE 12.18% 15.37% 11.46% 9.87% 11.37% 11.69% 15.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 489.76 502.47 456.58 429.13 439.65 414.57 568.57 -9.49%
EPS 128.58 168.92 121.00 102.99 116.96 124.24 164.43 -15.16%
DPS 150.00 0.00 103.25 0.00 0.00 0.00 125.00 12.96%
NAPS 10.56 10.99 10.56 10.43 10.29 10.63 10.33 1.48%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 244.48 250.82 228.27 214.57 219.82 207.29 284.29 -9.59%
EPS 64.18 84.32 60.50 51.49 58.48 62.11 82.22 -15.26%
DPS 74.88 0.00 51.62 0.00 0.00 0.00 62.50 12.84%
NAPS 5.2713 5.486 5.2796 5.215 5.145 5.315 5.165 1.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 27.98 25.10 26.00 26.60 28.10 27.20 25.00 -
P/RPS 5.71 5.00 5.69 6.20 6.39 6.56 4.40 19.03%
P/EPS 21.76 14.86 21.49 25.83 24.02 21.90 15.20 27.10%
EY 4.60 6.73 4.65 3.87 4.16 4.57 6.58 -21.28%
DY 5.36 0.00 3.97 0.00 0.00 0.00 5.00 4.75%
P/NAPS 2.65 2.28 2.46 2.55 2.73 2.56 2.42 6.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 -
Price 27.32 25.20 25.00 26.10 25.94 27.24 26.30 -
P/RPS 5.58 5.02 5.48 6.08 5.90 6.57 4.63 13.28%
P/EPS 21.25 14.92 20.66 25.34 22.18 21.93 15.99 20.93%
EY 4.71 6.70 4.84 3.95 4.51 4.56 6.25 -17.23%
DY 5.49 0.00 4.13 0.00 0.00 0.00 4.75 10.16%
P/NAPS 2.59 2.29 2.37 2.50 2.52 2.56 2.55 1.04%

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