[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.49%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,052,709 1,017,678 1,044,100 950,222 893,168 915,052 862,868 14.16%
PBT 358,360 345,328 438,580 340,476 296,832 317,928 333,532 4.89%
Tax -83,265 -76,232 -85,876 -87,989 -82,437 -74,562 -74,524 7.66%
NP 275,094 269,096 352,704 252,487 214,394 243,366 259,008 4.09%
-
NP to SH 273,702 267,174 350,980 251,831 214,348 243,440 258,548 3.86%
-
Tax Rate 23.24% 22.08% 19.58% 25.84% 27.77% 23.45% 22.34% -
Total Cost 777,614 748,582 691,396 697,735 678,773 671,686 603,860 18.34%
-
Net Worth 2,111,159 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 -3.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 311,688 - 214,880 - - - -
Div Payout % - 116.66% - 85.33% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,111,159 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 -3.07%
NOSH 207,791 208,134 208,134 208,134 208,134 208,134 208,134 -0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.13% 26.44% 33.78% 26.57% 24.00% 26.60% 30.02% -
ROE 12.96% 12.18% 15.37% 11.46% 9.87% 11.37% 11.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 506.62 489.76 502.47 456.58 429.13 439.65 414.57 14.28%
EPS 131.72 128.58 168.92 121.00 102.99 116.96 124.24 3.97%
DPS 0.00 150.00 0.00 103.25 0.00 0.00 0.00 -
NAPS 10.16 10.56 10.99 10.56 10.43 10.29 10.63 -2.96%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 252.89 244.48 250.82 228.27 214.57 219.82 207.29 14.16%
EPS 65.75 64.18 84.32 60.50 51.49 58.48 62.11 3.86%
DPS 0.00 74.88 0.00 51.62 0.00 0.00 0.00 -
NAPS 5.0716 5.2713 5.486 5.2796 5.215 5.145 5.315 -3.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 26.68 27.98 25.10 26.00 26.60 28.10 27.20 -
P/RPS 5.27 5.71 5.00 5.69 6.20 6.39 6.56 -13.57%
P/EPS 20.26 21.76 14.86 21.49 25.83 24.02 21.90 -5.05%
EY 4.94 4.60 6.73 4.65 3.87 4.16 4.57 5.32%
DY 0.00 5.36 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 2.63 2.65 2.28 2.46 2.55 2.73 2.56 1.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 13/05/13 -
Price 23.00 27.32 25.20 25.00 26.10 25.94 27.24 -
P/RPS 4.54 5.58 5.02 5.48 6.08 5.90 6.57 -21.82%
P/EPS 17.46 21.25 14.92 20.66 25.34 22.18 21.93 -14.08%
EY 5.73 4.71 6.70 4.84 3.95 4.51 4.56 16.43%
DY 0.00 5.49 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 2.26 2.59 2.29 2.37 2.50 2.52 2.56 -7.96%

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