[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.88%
YoY- -8.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 669,876 457,526 215,717 1,183,389 879,125 570,724 338,672 57.50%
PBT 222,624 158,964 83,383 454,239 335,792 202,405 98,220 72.46%
Tax -61,828 -37,281 -18,631 -111,688 -85,223 -52,185 -25,156 82.02%
NP 160,796 121,683 64,752 342,551 250,569 150,220 73,064 69.11%
-
NP to SH 160,761 121,720 64,637 342,241 250,033 149,715 72,648 69.73%
-
Tax Rate 27.77% 23.45% 22.34% 24.59% 25.38% 25.78% 25.61% -
Total Cost 509,080 335,843 150,965 840,838 628,556 420,504 265,608 54.23%
-
Net Worth 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 3.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 260,167 - - - -
Div Payout % - - - 76.02% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 3.32%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.00% 26.60% 30.02% 28.95% 28.50% 26.32% 21.57% -
ROE 7.41% 5.68% 2.92% 15.92% 11.79% 7.41% 3.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 321.85 219.82 103.64 568.57 422.38 274.21 162.72 57.50%
EPS 77.24 58.48 31.06 164.43 120.13 71.93 34.90 69.74%
DPS 0.00 0.00 0.00 125.00 0.00 0.00 0.00 -
NAPS 10.43 10.29 10.63 10.33 10.19 9.71 9.93 3.32%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 160.92 109.91 51.82 284.29 211.19 137.10 81.36 57.50%
EPS 38.62 29.24 15.53 82.22 60.07 35.97 17.45 69.74%
DPS 0.00 0.00 0.00 62.50 0.00 0.00 0.00 -
NAPS 5.215 5.145 5.315 5.165 5.095 4.855 4.965 3.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 26.60 28.10 27.20 25.00 25.00 25.90 24.98 -
P/RPS 8.26 12.78 26.24 4.40 5.92 9.45 15.35 -33.81%
P/EPS 34.44 48.05 87.59 15.20 20.81 36.01 71.57 -38.56%
EY 2.90 2.08 1.14 6.58 4.81 2.78 1.40 62.42%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.73 2.56 2.42 2.45 2.67 2.52 0.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 14/05/12 -
Price 26.10 25.94 27.24 26.30 25.30 27.00 25.00 -
P/RPS 8.11 11.80 26.28 4.63 5.99 9.85 15.36 -34.64%
P/EPS 33.79 44.36 87.71 15.99 21.06 37.54 71.62 -39.36%
EY 2.96 2.25 1.14 6.25 4.75 2.66 1.40 64.65%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 2.50 2.52 2.56 2.55 2.48 2.78 2.52 -0.52%

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