[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.45%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 950,222 893,168 915,052 862,868 1,183,389 1,172,166 1,141,448 -11.47%
PBT 340,476 296,832 317,928 333,532 454,239 447,722 404,810 -10.86%
Tax -87,989 -82,437 -74,562 -74,524 -111,688 -113,630 -104,370 -10.73%
NP 252,487 214,394 243,366 259,008 342,551 334,092 300,440 -10.91%
-
NP to SH 251,831 214,348 243,440 258,548 342,241 333,377 299,430 -10.87%
-
Tax Rate 25.84% 27.77% 23.45% 22.34% 24.59% 25.38% 25.78% -
Total Cost 697,735 678,773 671,686 603,860 840,838 838,074 841,008 -11.67%
-
Net Worth 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 5.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 214,880 - - - 260,167 - - -
Div Payout % 85.33% - - - 76.02% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 5.73%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.57% 24.00% 26.60% 30.02% 28.95% 28.50% 26.32% -
ROE 11.46% 9.87% 11.37% 11.69% 15.92% 15.72% 14.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 456.58 429.13 439.65 414.57 568.57 563.18 548.42 -11.47%
EPS 121.00 102.99 116.96 124.24 164.43 160.17 143.86 -10.86%
DPS 103.25 0.00 0.00 0.00 125.00 0.00 0.00 -
NAPS 10.56 10.43 10.29 10.63 10.33 10.19 9.71 5.73%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 228.27 214.57 219.82 207.29 284.29 281.59 274.21 -11.47%
EPS 60.50 51.49 58.48 62.11 82.22 80.09 71.93 -10.86%
DPS 51.62 0.00 0.00 0.00 62.50 0.00 0.00 -
NAPS 5.2796 5.215 5.145 5.315 5.165 5.095 4.855 5.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 26.00 26.60 28.10 27.20 25.00 25.00 25.90 -
P/RPS 5.69 6.20 6.39 6.56 4.40 4.44 4.72 13.23%
P/EPS 21.49 25.83 24.02 21.90 15.20 15.61 18.00 12.50%
EY 4.65 3.87 4.16 4.57 6.58 6.41 5.55 -11.09%
DY 3.97 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 2.46 2.55 2.73 2.56 2.42 2.45 2.67 -5.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 -
Price 25.00 26.10 25.94 27.24 26.30 25.30 27.00 -
P/RPS 5.48 6.08 5.90 6.57 4.63 4.49 4.92 7.42%
P/EPS 20.66 25.34 22.18 21.93 15.99 15.80 18.77 6.58%
EY 4.84 3.95 4.51 4.56 6.25 6.33 5.33 -6.21%
DY 4.13 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 2.37 2.50 2.52 2.56 2.55 2.48 2.78 -10.06%

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