[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 52.24%
YoY- 9.75%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 233,916 1,021,843 789,532 508,839 261,025 950,222 669,876 -50.44%
PBT 81,687 355,604 268,770 172,664 109,645 340,476 222,624 -48.77%
Tax -20,375 -76,233 -62,449 -38,116 -21,469 -87,989 -61,828 -52.32%
NP 61,312 279,371 206,321 134,548 88,176 252,487 160,796 -47.44%
-
NP to SH 61,150 278,030 205,277 133,587 87,745 251,831 160,761 -47.53%
-
Tax Rate 24.94% 21.44% 23.24% 22.08% 19.58% 25.84% 27.77% -
Total Cost 172,604 742,472 583,211 374,291 172,849 697,735 509,080 -51.40%
-
Net Worth 2,185,977 2,123,639 2,111,159 2,194,288 2,283,639 2,197,710 2,170,840 0.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 342,857 - 155,844 - 214,880 - -
Div Payout % - 123.32% - 116.66% - 85.33% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,185,977 2,123,639 2,111,159 2,194,288 2,283,639 2,197,710 2,170,840 0.46%
NOSH 208,134 208,134 207,791 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 26.21% 27.34% 26.13% 26.44% 33.78% 26.57% 24.00% -
ROE 2.80% 13.09% 9.72% 6.09% 3.84% 11.46% 7.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 112.57 491.76 379.96 244.88 125.62 456.58 321.85 -50.39%
EPS 29.43 133.80 98.79 64.29 42.23 121.00 77.24 -47.47%
DPS 0.00 165.00 0.00 75.00 0.00 103.25 0.00 -
NAPS 10.52 10.22 10.16 10.56 10.99 10.56 10.43 0.57%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 56.19 245.48 189.67 122.24 62.71 228.27 160.92 -50.44%
EPS 14.69 66.79 49.31 32.09 21.08 60.50 38.62 -47.53%
DPS 0.00 82.36 0.00 37.44 0.00 51.62 0.00 -
NAPS 5.2514 5.1016 5.0716 5.2713 5.486 5.2796 5.215 0.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 26.00 24.40 26.68 27.98 25.10 26.00 26.60 -
P/RPS 23.10 4.96 7.02 11.43 19.98 5.69 8.26 98.62%
P/EPS 88.35 18.24 27.01 43.52 59.44 21.49 34.44 87.50%
EY 1.13 5.48 3.70 2.30 1.68 4.65 2.90 -46.68%
DY 0.00 6.76 0.00 2.68 0.00 3.97 0.00 -
P/NAPS 2.47 2.39 2.63 2.65 2.28 2.46 2.55 -2.10%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/04/15 26/02/15 24/11/14 25/08/14 28/04/14 24/02/14 25/11/13 -
Price 26.80 25.02 23.00 27.32 25.20 25.00 26.10 -
P/RPS 23.81 5.09 6.05 11.16 20.06 5.48 8.11 105.16%
P/EPS 91.07 18.70 23.28 42.50 59.68 20.66 33.79 93.78%
EY 1.10 5.35 4.30 2.35 1.68 4.84 2.96 -48.34%
DY 0.00 6.59 0.00 2.75 0.00 4.13 0.00 -
P/NAPS 2.55 2.45 2.26 2.59 2.29 2.37 2.50 1.33%

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