[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.57%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,183,389 879,125 570,724 338,672 1,398,386 1,108,014 669,012 46.00%
PBT 454,239 335,792 202,405 98,220 491,541 388,216 252,831 47.52%
Tax -111,688 -85,223 -52,185 -25,156 -117,955 -87,383 -57,148 55.99%
NP 342,551 250,569 150,220 73,064 373,586 300,833 195,683 45.00%
-
NP to SH 342,241 250,033 149,715 72,648 373,951 300,833 195,683 44.91%
-
Tax Rate 24.59% 25.38% 25.78% 25.61% 24.00% 22.51% 22.60% -
Total Cost 840,838 628,556 420,504 265,608 1,024,800 807,181 473,329 46.42%
-
Net Worth 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 9.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 260,167 - - - 249,761 - - -
Div Payout % 76.02% - - - 66.79% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,150,026 2,120,888 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 9.25%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.95% 28.50% 26.32% 21.57% 26.72% 27.15% 29.25% -
ROE 15.92% 11.79% 7.41% 3.52% 18.73% 15.13% 10.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 568.57 422.38 274.21 162.72 671.87 532.36 321.43 46.00%
EPS 164.43 120.13 71.93 34.90 179.67 144.54 94.02 44.91%
DPS 125.00 0.00 0.00 0.00 120.00 0.00 0.00 -
NAPS 10.33 10.19 9.71 9.93 9.59 9.55 9.04 9.25%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 284.29 211.19 137.10 81.36 335.93 266.18 160.72 46.00%
EPS 82.22 60.07 35.97 17.45 89.83 72.27 47.01 44.91%
DPS 62.50 0.00 0.00 0.00 60.00 0.00 0.00 -
NAPS 5.165 5.095 4.855 4.965 4.795 4.775 4.52 9.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 25.00 25.00 25.90 24.98 19.00 17.50 19.80 -
P/RPS 4.40 5.92 9.45 15.35 2.83 3.29 6.16 -20.01%
P/EPS 15.20 20.81 36.01 71.57 10.58 12.11 21.06 -19.45%
EY 6.58 4.81 2.78 1.40 9.46 8.26 4.75 24.14%
DY 5.00 0.00 0.00 0.00 6.32 0.00 0.00 -
P/NAPS 2.42 2.45 2.67 2.52 1.98 1.83 2.19 6.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 14/05/12 20/02/12 21/11/11 22/08/11 -
Price 26.30 25.30 27.00 25.00 22.76 18.30 18.38 -
P/RPS 4.63 5.99 9.85 15.36 3.39 3.44 5.72 -13.09%
P/EPS 15.99 21.06 37.54 71.62 12.67 12.66 19.55 -12.48%
EY 6.25 4.75 2.66 1.40 7.89 7.90 5.12 14.15%
DY 4.75 0.00 0.00 0.00 5.27 0.00 0.00 -
P/NAPS 2.55 2.48 2.78 2.52 2.37 1.92 2.03 16.34%

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