[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 106.08%
YoY- -23.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 215,717 1,183,389 879,125 570,724 338,672 1,398,386 1,108,014 -66.37%
PBT 83,383 454,239 335,792 202,405 98,220 491,541 388,216 -64.10%
Tax -18,631 -111,688 -85,223 -52,185 -25,156 -117,955 -87,383 -64.27%
NP 64,752 342,551 250,569 150,220 73,064 373,586 300,833 -64.05%
-
NP to SH 64,637 342,241 250,033 149,715 72,648 373,951 300,833 -64.09%
-
Tax Rate 22.34% 24.59% 25.38% 25.78% 25.61% 24.00% 22.51% -
Total Cost 150,965 840,838 628,556 420,504 265,608 1,024,800 807,181 -67.26%
-
Net Worth 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 1,987,682 7.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 260,167 - - - 249,761 - -
Div Payout % - 76.02% - - - 66.79% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 1,987,682 7.39%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.02% 28.95% 28.50% 26.32% 21.57% 26.72% 27.15% -
ROE 2.92% 15.92% 11.79% 7.41% 3.52% 18.73% 15.13% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 103.64 568.57 422.38 274.21 162.72 671.87 532.36 -66.37%
EPS 31.06 164.43 120.13 71.93 34.90 179.67 144.54 -64.09%
DPS 0.00 125.00 0.00 0.00 0.00 120.00 0.00 -
NAPS 10.63 10.33 10.19 9.71 9.93 9.59 9.55 7.39%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.82 284.29 211.19 137.10 81.36 335.93 266.18 -66.37%
EPS 15.53 82.22 60.07 35.97 17.45 89.83 72.27 -64.09%
DPS 0.00 62.50 0.00 0.00 0.00 60.00 0.00 -
NAPS 5.315 5.165 5.095 4.855 4.965 4.795 4.775 7.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 27.20 25.00 25.00 25.90 24.98 19.00 17.50 -
P/RPS 26.24 4.40 5.92 9.45 15.35 2.83 3.29 298.68%
P/EPS 87.59 15.20 20.81 36.01 71.57 10.58 12.11 273.55%
EY 1.14 6.58 4.81 2.78 1.40 9.46 8.26 -73.26%
DY 0.00 5.00 0.00 0.00 0.00 6.32 0.00 -
P/NAPS 2.56 2.42 2.45 2.67 2.52 1.98 1.83 25.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 25/02/13 26/11/12 27/08/12 14/05/12 20/02/12 21/11/11 -
Price 27.24 26.30 25.30 27.00 25.00 22.76 18.30 -
P/RPS 26.28 4.63 5.99 9.85 15.36 3.39 3.44 287.41%
P/EPS 87.71 15.99 21.06 37.54 71.62 12.67 12.66 262.99%
EY 1.14 6.25 4.75 2.66 1.40 7.89 7.90 -72.45%
DY 0.00 4.75 0.00 0.00 0.00 5.27 0.00 -
P/NAPS 2.56 2.55 2.48 2.78 2.52 2.37 1.92 21.12%

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