[UTDPLT] QoQ 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- 30.17%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 241,809 215,717 304,264 308,401 232,052 338,672 290,372 -11.49%
PBT 75,581 83,383 118,447 133,387 104,185 98,220 103,325 -18.83%
Tax -18,650 -18,631 -26,465 -33,038 -27,029 -25,156 -30,572 -28.09%
NP 56,931 64,752 91,982 100,349 77,156 73,064 72,753 -15.09%
-
NP to SH 57,083 64,637 92,208 100,318 77,067 72,648 73,118 -15.22%
-
Tax Rate 24.68% 22.34% 22.34% 24.77% 25.94% 25.61% 29.59% -
Total Cost 184,878 150,965 212,282 208,052 154,896 265,608 217,619 -10.30%
-
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 % - - 282.15% - - - 341.59% -
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 23.54% 30.02% 30.23% 32.54% 33.25% 21.57% 25.06% -
ROE 2.67% 2.92% 4.29% 4.73% 3.81% 3.52% 3.66% -
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 116.18 103.64 146.19 148.17 111.49 162.72 139.51 -11.49%
EPS 27.43 31.06 44.30 48.20 37.03 34.90 35.13 -15.21%
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 58.09 51.82 73.09 74.09 55.75 81.36 69.76 -11.49%
EPS 13.71 15.53 22.15 24.10 18.51 17.45 17.57 -15.25%
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 24.19 26.24 17.10 16.87 23.23 15.35 13.62 46.70%
P/EPS 102.46 87.59 56.43 51.87 69.95 71.57 54.08 53.17%
EY 0.98 1.14 1.77 1.93 1.43 1.40 1.85 -34.55%
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 22.33 26.28 17.99 17.07 24.22 15.36 16.31 23.32%
P/EPS 94.58 87.71 59.37 52.49 72.92 71.62 64.79 28.71%
EY 1.06 1.14 1.68 1.91 1.37 1.40 1.54 -22.06%
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