[UTDPLT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.08%
YoY- 26.11%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 212,350 241,809 215,717 304,264 308,401 232,052 338,672 -26.72%
PBT 63,660 75,581 83,383 118,447 133,387 104,185 98,220 -25.08%
Tax -24,547 -18,650 -18,631 -26,465 -33,038 -27,029 -25,156 -1.61%
NP 39,113 56,931 64,752 91,982 100,349 77,156 73,064 -34.04%
-
NP to SH 39,041 57,083 64,637 92,208 100,318 77,067 72,648 -33.87%
-
Tax Rate 38.56% 24.68% 22.34% 22.34% 24.77% 25.94% 25.61% -
Total Cost 173,237 184,878 150,965 212,282 208,052 154,896 265,608 -24.77%
-
Net Worth 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 3.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 260,167 - - - -
Div Payout % - - - 282.15% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 2,066,773 3.32%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.42% 23.54% 30.02% 30.23% 32.54% 33.25% 21.57% -
ROE 1.80% 2.67% 2.92% 4.29% 4.73% 3.81% 3.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.03 116.18 103.64 146.19 148.17 111.49 162.72 -26.72%
EPS 18.76 27.43 31.06 44.30 48.20 37.03 34.90 -33.86%
DPS 0.00 0.00 0.00 125.00 0.00 0.00 0.00 -
NAPS 10.43 10.29 10.63 10.33 10.19 9.71 9.93 3.32%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.01 58.09 51.82 73.09 74.09 55.75 81.36 -26.72%
EPS 9.38 13.71 15.53 22.15 24.10 18.51 17.45 -33.86%
DPS 0.00 0.00 0.00 62.50 0.00 0.00 0.00 -
NAPS 5.215 5.145 5.315 5.165 5.095 4.855 4.965 3.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 26.60 28.10 27.20 25.00 25.00 25.90 24.98 -
P/RPS 26.07 24.19 26.24 17.10 16.87 23.23 15.35 42.30%
P/EPS 141.81 102.46 87.59 56.43 51.87 69.95 71.57 57.68%
EY 0.71 0.98 1.14 1.77 1.93 1.43 1.40 -36.37%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.73 2.56 2.42 2.45 2.67 2.52 0.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 14/05/12 -
Price 26.10 25.94 27.24 26.30 25.30 27.00 25.00 -
P/RPS 25.58 22.33 26.28 17.99 17.07 24.22 15.36 40.45%
P/EPS 139.14 94.58 87.71 59.37 52.49 72.92 71.62 55.63%
EY 0.72 1.06 1.14 1.68 1.91 1.37 1.40 -35.78%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 2.50 2.52 2.56 2.55 2.48 2.78 2.52 -0.52%

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