[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.44%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 756,827 489,608 233,916 1,021,843 789,532 508,839 261,025 103.20%
PBT 291,338 171,768 81,687 355,604 268,770 172,664 109,645 91.72%
Tax -71,566 -40,228 -20,375 -76,233 -62,449 -38,116 -21,469 122.98%
NP 219,772 131,540 61,312 279,371 206,321 134,548 88,176 83.72%
-
NP to SH 219,072 130,835 61,150 278,030 205,277 133,587 87,745 83.93%
-
Tax Rate 24.56% 23.42% 24.94% 21.44% 23.24% 22.08% 19.58% -
Total Cost 537,055 358,068 172,604 742,472 583,211 374,291 172,849 112.78%
-
Net Worth 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2,283,639 -1.76%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 342,857 - 155,844 - -
Div Payout % - - - 123.32% - 116.66% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,223,379 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2,283,639 -1.76%
NOSH 208,134 208,134 208,134 208,134 207,791 208,134 208,134 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 29.04% 26.87% 26.21% 27.34% 26.13% 26.44% 33.78% -
ROE 9.85% 6.14% 2.80% 13.09% 9.72% 6.09% 3.84% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 364.22 235.62 112.57 491.76 379.96 244.88 125.62 103.19%
EPS 105.43 62.96 29.43 133.80 98.79 64.29 42.23 83.93%
DPS 0.00 0.00 0.00 165.00 0.00 75.00 0.00 -
NAPS 10.70 10.26 10.52 10.22 10.16 10.56 10.99 -1.76%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 181.81 117.62 56.19 245.48 189.67 122.24 62.71 103.19%
EPS 52.63 31.43 14.69 66.79 49.31 32.09 21.08 83.93%
DPS 0.00 0.00 0.00 82.36 0.00 37.44 0.00 -
NAPS 5.3412 5.1216 5.2514 5.1016 5.0716 5.2713 5.486 -1.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 26.98 26.70 26.00 24.40 26.68 27.98 25.10 -
P/RPS 7.41 11.33 23.10 4.96 7.02 11.43 19.98 -48.34%
P/EPS 25.59 42.41 88.35 18.24 27.01 43.52 59.44 -42.95%
EY 3.91 2.36 1.13 5.48 3.70 2.30 1.68 75.53%
DY 0.00 0.00 0.00 6.76 0.00 2.68 0.00 -
P/NAPS 2.52 2.60 2.47 2.39 2.63 2.65 2.28 6.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 27/04/15 26/02/15 24/11/14 25/08/14 28/04/14 -
Price 26.20 26.82 26.80 25.02 23.00 27.32 25.20 -
P/RPS 7.19 11.38 23.81 5.09 6.05 11.16 20.06 -49.51%
P/EPS 24.85 42.60 91.07 18.70 23.28 42.50 59.68 -44.20%
EY 4.02 2.35 1.10 5.35 4.30 2.35 1.68 78.80%
DY 0.00 0.00 0.00 6.59 0.00 2.75 0.00 -
P/NAPS 2.45 2.61 2.55 2.45 2.26 2.59 2.29 4.60%

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