[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.66%
YoY- -8.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 893,168 915,052 862,868 1,183,389 1,172,166 1,141,448 1,354,688 -24.22%
PBT 296,832 317,928 333,532 454,239 447,722 404,810 392,880 -17.03%
Tax -82,437 -74,562 -74,524 -111,688 -113,630 -104,370 -100,624 -12.43%
NP 214,394 243,366 259,008 342,551 334,092 300,440 292,256 -18.64%
-
NP to SH 214,348 243,440 258,548 342,241 333,377 299,430 290,592 -18.34%
-
Tax Rate 27.77% 23.45% 22.34% 24.59% 25.38% 25.78% 25.61% -
Total Cost 678,773 671,686 603,860 840,838 838,074 841,008 1,062,432 -25.80%
-
Net Worth 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 3.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 260,167 - - - -
Div Payout % - - - 76.02% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 3.32%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.00% 26.60% 30.02% 28.95% 28.50% 26.32% 21.57% -
ROE 9.87% 11.37% 11.69% 15.92% 15.72% 14.82% 14.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 429.13 439.65 414.57 568.57 563.18 548.42 650.87 -24.22%
EPS 102.99 116.96 124.24 164.43 160.17 143.86 139.60 -18.33%
DPS 0.00 0.00 0.00 125.00 0.00 0.00 0.00 -
NAPS 10.43 10.29 10.63 10.33 10.19 9.71 9.93 3.32%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 214.57 219.82 207.29 284.29 281.59 274.21 325.44 -24.22%
EPS 51.49 58.48 62.11 82.22 80.09 71.93 69.81 -18.35%
DPS 0.00 0.00 0.00 62.50 0.00 0.00 0.00 -
NAPS 5.215 5.145 5.315 5.165 5.095 4.855 4.965 3.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 26.60 28.10 27.20 25.00 25.00 25.90 24.98 -
P/RPS 6.20 6.39 6.56 4.40 4.44 4.72 3.84 37.58%
P/EPS 25.83 24.02 21.90 15.20 15.61 18.00 17.89 27.71%
EY 3.87 4.16 4.57 6.58 6.41 5.55 5.59 -21.72%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.73 2.56 2.42 2.45 2.67 2.52 0.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 14/05/12 -
Price 26.10 25.94 27.24 26.30 25.30 27.00 25.00 -
P/RPS 6.08 5.90 6.57 4.63 4.49 4.92 3.84 35.80%
P/EPS 25.34 22.18 21.93 15.99 15.80 18.77 17.91 26.00%
EY 3.95 4.51 4.56 6.25 6.33 5.33 5.58 -20.55%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 2.50 2.52 2.56 2.55 2.48 2.78 2.52 -0.52%

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