[UTDPLT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -3.65%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 232,311 280,693 247,815 261,025 280,346 212,350 241,809 -2.62%
PBT 86,834 96,106 63,019 109,645 117,852 63,660 75,581 9.66%
Tax -13,784 -24,333 -16,647 -21,469 -26,161 -24,547 -18,650 -18.20%
NP 73,050 71,773 46,372 88,176 91,691 39,113 56,931 18.02%
-
NP to SH 72,753 71,690 45,842 87,745 91,070 39,041 57,083 17.49%
-
Tax Rate 15.87% 25.32% 26.42% 19.58% 22.20% 38.56% 24.68% -
Total Cost 159,261 208,920 201,443 172,849 188,655 173,237 184,878 -9.44%
-
Net Worth 2,123,639 2,111,218 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 -0.56%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 342,857 - 155,844 - 214,880 - - -
Div Payout % 471.26% - 339.96% - 235.95% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,123,639 2,111,218 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 -0.56%
NOSH 208,134 207,797 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 31.44% 25.57% 18.71% 33.78% 32.71% 18.42% 23.54% -
ROE 3.43% 3.40% 2.09% 3.84% 4.14% 1.80% 2.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 111.80 135.08 119.26 125.62 134.71 102.03 116.18 -2.52%
EPS 35.01 34.50 22.06 42.23 43.77 18.76 27.43 17.61%
DPS 165.00 0.00 75.00 0.00 103.25 0.00 0.00 -
NAPS 10.22 10.16 10.56 10.99 10.56 10.43 10.29 -0.45%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.81 67.43 59.53 62.71 67.35 51.01 58.09 -2.62%
EPS 17.48 17.22 11.01 21.08 21.88 9.38 13.71 17.52%
DPS 82.36 0.00 37.44 0.00 51.62 0.00 0.00 -
NAPS 5.1016 5.0718 5.2713 5.486 5.2796 5.215 5.145 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 24.40 26.68 27.98 25.10 26.00 26.60 28.10 -
P/RPS 21.82 19.75 23.46 19.98 19.30 26.07 24.19 -6.62%
P/EPS 69.69 77.33 126.83 59.44 59.42 141.81 102.46 -22.60%
EY 1.43 1.29 0.79 1.68 1.68 0.71 0.98 28.56%
DY 6.76 0.00 2.68 0.00 3.97 0.00 0.00 -
P/NAPS 2.39 2.63 2.65 2.28 2.46 2.55 2.73 -8.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 -
Price 25.02 23.00 27.32 25.20 25.00 26.10 25.94 -
P/RPS 22.38 17.03 22.91 20.06 18.56 25.58 22.33 0.14%
P/EPS 71.46 66.67 123.84 59.68 57.13 139.14 94.58 -17.00%
EY 1.40 1.50 0.81 1.68 1.75 0.72 1.06 20.31%
DY 6.59 0.00 2.75 0.00 4.13 0.00 0.00 -
P/NAPS 2.45 2.26 2.59 2.29 2.37 2.50 2.52 -1.85%

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