[UTDPLT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 133.27%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 280,693 247,815 261,025 280,346 212,350 241,809 215,717 19.16%
PBT 96,106 63,019 109,645 117,852 63,660 75,581 83,383 9.92%
Tax -24,333 -16,647 -21,469 -26,161 -24,547 -18,650 -18,631 19.46%
NP 71,773 46,372 88,176 91,691 39,113 56,931 64,752 7.09%
-
NP to SH 71,690 45,842 87,745 91,070 39,041 57,083 64,637 7.14%
-
Tax Rate 25.32% 26.42% 19.58% 22.20% 38.56% 24.68% 22.34% -
Total Cost 208,920 201,443 172,849 188,655 173,237 184,878 150,965 24.16%
-
Net Worth 2,111,218 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 -3.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 155,844 - 214,880 - - - -
Div Payout % - 339.96% - 235.95% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,111,218 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 -3.07%
NOSH 207,797 208,134 208,134 208,134 208,134 208,134 208,134 -0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.57% 18.71% 33.78% 32.71% 18.42% 23.54% 30.02% -
ROE 3.40% 2.09% 3.84% 4.14% 1.80% 2.67% 2.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 135.08 119.26 125.62 134.71 102.03 116.18 103.64 19.29%
EPS 34.50 22.06 42.23 43.77 18.76 27.43 31.06 7.24%
DPS 0.00 75.00 0.00 103.25 0.00 0.00 0.00 -
NAPS 10.16 10.56 10.99 10.56 10.43 10.29 10.63 -2.96%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.43 59.53 62.71 67.35 51.01 58.09 51.82 19.17%
EPS 17.22 11.01 21.08 21.88 9.38 13.71 15.53 7.12%
DPS 0.00 37.44 0.00 51.62 0.00 0.00 0.00 -
NAPS 5.0718 5.2713 5.486 5.2796 5.215 5.145 5.315 -3.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 26.68 27.98 25.10 26.00 26.60 28.10 27.20 -
P/RPS 19.75 23.46 19.98 19.30 26.07 24.19 26.24 -17.24%
P/EPS 77.33 126.83 59.44 59.42 141.81 102.46 87.59 -7.96%
EY 1.29 0.79 1.68 1.68 0.71 0.98 1.14 8.58%
DY 0.00 2.68 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 2.63 2.65 2.28 2.46 2.55 2.73 2.56 1.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 13/05/13 -
Price 23.00 27.32 25.20 25.00 26.10 25.94 27.24 -
P/RPS 17.03 22.91 20.06 18.56 25.58 22.33 26.28 -25.09%
P/EPS 66.67 123.84 59.68 57.13 139.14 94.58 87.71 -16.69%
EY 1.50 0.81 1.68 1.75 0.72 1.06 1.14 20.05%
DY 0.00 2.75 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 2.26 2.59 2.29 2.37 2.50 2.52 2.56 -7.96%

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