[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 67.01%
YoY- -16.89%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 457,526 215,717 1,183,389 879,125 570,724 338,672 1,398,386 -52.55%
PBT 158,964 83,383 454,239 335,792 202,405 98,220 491,541 -52.91%
Tax -37,281 -18,631 -111,688 -85,223 -52,185 -25,156 -117,955 -53.63%
NP 121,683 64,752 342,551 250,569 150,220 73,064 373,586 -52.69%
-
NP to SH 121,720 64,637 342,241 250,033 149,715 72,648 373,951 -52.71%
-
Tax Rate 23.45% 22.34% 24.59% 25.38% 25.78% 25.61% 24.00% -
Total Cost 335,843 150,965 840,838 628,556 420,504 265,608 1,024,800 -52.49%
-
Net Worth 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 4.81%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 260,167 - - - 249,761 -
Div Payout % - - 76.02% - - - 66.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 4.81%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 26.60% 30.02% 28.95% 28.50% 26.32% 21.57% 26.72% -
ROE 5.68% 2.92% 15.92% 11.79% 7.41% 3.52% 18.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 219.82 103.64 568.57 422.38 274.21 162.72 671.87 -52.55%
EPS 58.48 31.06 164.43 120.13 71.93 34.90 179.67 -52.71%
DPS 0.00 0.00 125.00 0.00 0.00 0.00 120.00 -
NAPS 10.29 10.63 10.33 10.19 9.71 9.93 9.59 4.81%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 109.91 51.82 284.29 211.19 137.10 81.36 335.93 -52.55%
EPS 29.24 15.53 82.22 60.07 35.97 17.45 89.83 -52.71%
DPS 0.00 0.00 62.50 0.00 0.00 0.00 60.00 -
NAPS 5.145 5.315 5.165 5.095 4.855 4.965 4.795 4.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 28.10 27.20 25.00 25.00 25.90 24.98 19.00 -
P/RPS 12.78 26.24 4.40 5.92 9.45 15.35 2.83 173.46%
P/EPS 48.05 87.59 15.20 20.81 36.01 71.57 10.58 174.49%
EY 2.08 1.14 6.58 4.81 2.78 1.40 9.46 -63.60%
DY 0.00 0.00 5.00 0.00 0.00 0.00 6.32 -
P/NAPS 2.73 2.56 2.42 2.45 2.67 2.52 1.98 23.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 14/05/12 20/02/12 -
Price 25.94 27.24 26.30 25.30 27.00 25.00 22.76 -
P/RPS 11.80 26.28 4.63 5.99 9.85 15.36 3.39 129.85%
P/EPS 44.36 87.71 15.99 21.06 37.54 71.62 12.67 130.74%
EY 2.25 1.14 6.25 4.75 2.66 1.40 7.89 -56.70%
DY 0.00 0.00 4.75 0.00 0.00 0.00 5.27 -
P/NAPS 2.52 2.56 2.55 2.48 2.78 2.52 2.37 4.18%

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