[UTDPLT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -29.9%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 280,346 212,350 241,809 215,717 304,264 308,401 232,052 13.39%
PBT 117,852 63,660 75,581 83,383 118,447 133,387 104,185 8.54%
Tax -26,161 -24,547 -18,650 -18,631 -26,465 -33,038 -27,029 -2.14%
NP 91,691 39,113 56,931 64,752 91,982 100,349 77,156 12.15%
-
NP to SH 91,070 39,041 57,083 64,637 92,208 100,318 77,067 11.73%
-
Tax Rate 22.20% 38.56% 24.68% 22.34% 22.34% 24.77% 25.94% -
Total Cost 188,655 173,237 184,878 150,965 212,282 208,052 154,896 14.00%
-
Net Worth 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 5.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 214,880 - - - 260,167 - - -
Div Payout % 235.95% - - - 282.15% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 5.73%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 32.71% 18.42% 23.54% 30.02% 30.23% 32.54% 33.25% -
ROE 4.14% 1.80% 2.67% 2.92% 4.29% 4.73% 3.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 134.71 102.03 116.18 103.64 146.19 148.17 111.49 13.40%
EPS 43.77 18.76 27.43 31.06 44.30 48.20 37.03 11.75%
DPS 103.25 0.00 0.00 0.00 125.00 0.00 0.00 -
NAPS 10.56 10.43 10.29 10.63 10.33 10.19 9.71 5.73%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 67.35 51.01 58.09 51.82 73.09 74.09 55.75 13.39%
EPS 21.88 9.38 13.71 15.53 22.15 24.10 18.51 11.76%
DPS 51.62 0.00 0.00 0.00 62.50 0.00 0.00 -
NAPS 5.2796 5.215 5.145 5.315 5.165 5.095 4.855 5.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 26.00 26.60 28.10 27.20 25.00 25.00 25.90 -
P/RPS 19.30 26.07 24.19 26.24 17.10 16.87 23.23 -11.59%
P/EPS 59.42 141.81 102.46 87.59 56.43 51.87 69.95 -10.27%
EY 1.68 0.71 0.98 1.14 1.77 1.93 1.43 11.30%
DY 3.97 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 2.46 2.55 2.73 2.56 2.42 2.45 2.67 -5.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 -
Price 25.00 26.10 25.94 27.24 26.30 25.30 27.00 -
P/RPS 18.56 25.58 22.33 26.28 17.99 17.07 24.22 -16.21%
P/EPS 57.13 139.14 94.58 87.71 59.37 52.49 72.92 -14.97%
EY 1.75 0.72 1.06 1.14 1.68 1.91 1.37 17.67%
DY 4.13 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 2.37 2.50 2.52 2.56 2.55 2.48 2.78 -10.06%

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