[UTDPLT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -31.61%
YoY- -61.08%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 247,815 261,025 280,346 212,350 241,809 215,717 304,264 -12.81%
PBT 63,019 109,645 117,852 63,660 75,581 83,383 118,447 -34.41%
Tax -16,647 -21,469 -26,161 -24,547 -18,650 -18,631 -26,465 -26.64%
NP 46,372 88,176 91,691 39,113 56,931 64,752 91,982 -36.73%
-
NP to SH 45,842 87,745 91,070 39,041 57,083 64,637 92,208 -37.32%
-
Tax Rate 26.42% 19.58% 22.20% 38.56% 24.68% 22.34% 22.34% -
Total Cost 201,443 172,849 188,655 173,237 184,878 150,965 212,282 -3.44%
-
Net Worth 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 1.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 155,844 - 214,880 - - - 260,167 -29.00%
Div Payout % 339.96% - 235.95% - - - 282.15% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 1.37%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.71% 33.78% 32.71% 18.42% 23.54% 30.02% 30.23% -
ROE 2.09% 3.84% 4.14% 1.80% 2.67% 2.92% 4.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 119.26 125.62 134.71 102.03 116.18 103.64 146.19 -12.72%
EPS 22.06 42.23 43.77 18.76 27.43 31.06 44.30 -37.25%
DPS 75.00 0.00 103.25 0.00 0.00 0.00 125.00 -28.92%
NAPS 10.56 10.99 10.56 10.43 10.29 10.63 10.33 1.48%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.53 62.71 67.35 51.01 58.09 51.82 73.09 -12.81%
EPS 11.01 21.08 21.88 9.38 13.71 15.53 22.15 -37.33%
DPS 37.44 0.00 51.62 0.00 0.00 0.00 62.50 -29.00%
NAPS 5.2713 5.486 5.2796 5.215 5.145 5.315 5.165 1.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 27.98 25.10 26.00 26.60 28.10 27.20 25.00 -
P/RPS 23.46 19.98 19.30 26.07 24.19 26.24 17.10 23.53%
P/EPS 126.83 59.44 59.42 141.81 102.46 87.59 56.43 71.83%
EY 0.79 1.68 1.68 0.71 0.98 1.14 1.77 -41.68%
DY 2.68 0.00 3.97 0.00 0.00 0.00 5.00 -34.09%
P/NAPS 2.65 2.28 2.46 2.55 2.73 2.56 2.42 6.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 -
Price 27.32 25.20 25.00 26.10 25.94 27.24 26.30 -
P/RPS 22.91 20.06 18.56 25.58 22.33 26.28 17.99 17.54%
P/EPS 123.84 59.68 57.13 139.14 94.58 87.71 59.37 63.47%
EY 0.81 1.68 1.75 0.72 1.06 1.14 1.68 -38.59%
DY 2.75 0.00 4.13 0.00 0.00 0.00 4.75 -30.60%
P/NAPS 2.59 2.29 2.37 2.50 2.52 2.56 2.55 1.04%

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