[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.16%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,021,843 789,532 508,839 261,025 950,222 669,876 457,526 70.61%
PBT 355,604 268,770 172,664 109,645 340,476 222,624 158,964 70.79%
Tax -76,233 -62,449 -38,116 -21,469 -87,989 -61,828 -37,281 60.89%
NP 279,371 206,321 134,548 88,176 252,487 160,796 121,683 73.77%
-
NP to SH 278,030 205,277 133,587 87,745 251,831 160,761 121,720 73.18%
-
Tax Rate 21.44% 23.24% 22.08% 19.58% 25.84% 27.77% 23.45% -
Total Cost 742,472 583,211 374,291 172,849 697,735 509,080 335,843 69.46%
-
Net Worth 2,123,639 2,111,159 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 -0.56%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 342,857 - 155,844 - 214,880 - - -
Div Payout % 123.32% - 116.66% - 85.33% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,123,639 2,111,159 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 -0.56%
NOSH 208,134 207,791 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.34% 26.13% 26.44% 33.78% 26.57% 24.00% 26.60% -
ROE 13.09% 9.72% 6.09% 3.84% 11.46% 7.41% 5.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 491.76 379.96 244.88 125.62 456.58 321.85 219.82 70.79%
EPS 133.80 98.79 64.29 42.23 121.00 77.24 58.48 73.37%
DPS 165.00 0.00 75.00 0.00 103.25 0.00 0.00 -
NAPS 10.22 10.16 10.56 10.99 10.56 10.43 10.29 -0.45%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 245.48 189.67 122.24 62.71 228.27 160.92 109.91 70.61%
EPS 66.79 49.31 32.09 21.08 60.50 38.62 29.24 73.18%
DPS 82.36 0.00 37.44 0.00 51.62 0.00 0.00 -
NAPS 5.1016 5.0716 5.2713 5.486 5.2796 5.215 5.145 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 24.40 26.68 27.98 25.10 26.00 26.60 28.10 -
P/RPS 4.96 7.02 11.43 19.98 5.69 8.26 12.78 -46.70%
P/EPS 18.24 27.01 43.52 59.44 21.49 34.44 48.05 -47.48%
EY 5.48 3.70 2.30 1.68 4.65 2.90 2.08 90.41%
DY 6.76 0.00 2.68 0.00 3.97 0.00 0.00 -
P/NAPS 2.39 2.63 2.65 2.28 2.46 2.55 2.73 -8.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 -
Price 25.02 23.00 27.32 25.20 25.00 26.10 25.94 -
P/RPS 5.09 6.05 11.16 20.06 5.48 8.11 11.80 -42.82%
P/EPS 18.70 23.28 42.50 59.68 20.66 33.79 44.36 -43.69%
EY 5.35 4.30 2.35 1.68 4.84 2.96 2.25 77.86%
DY 6.59 0.00 2.75 0.00 4.13 0.00 0.00 -
P/NAPS 2.45 2.26 2.59 2.29 2.37 2.50 2.52 -1.85%

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