[UTDPLT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

24-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 12.38%

YoY- 17.15%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	1,002,612	994,735	1,021,844	1,069,879	1,001,536	995,530	950,222	3.65%
YoY %	0.79%	-2.65%	-4.49%	6.82%	0.60%	4.77%	-	-
Horiz. %	105.51%	104.68%	107.54%	112.59%	105.40%	104.77%	100.00%	-
PBT	354,707	327,646	355,604	386,622	354,176	366,738	340,476	2.77%
YoY %	8.26%	-7.86%	-8.02%	9.16%	-3.43%	7.71%	-	-
Horiz. %	104.18%	96.23%	104.44%	113.55%	104.02%	107.71%	100.00%	-
Tax	-78,345	-75,139	-76,233	-88,610	-88,824	-90,827	-87,989	-7.46%
YoY %	-4.27%	1.44%	13.97%	0.24%	2.21%	-3.23%	-	-
Horiz. %	89.04%	85.40%	86.64%	100.71%	100.95%	103.23%	100.00%	-
NP	276,362	252,507	279,371	298,012	265,352	275,911	252,487	6.22%
YoY %	9.45%	-9.62%	-6.26%	12.31%	-3.83%	9.28%	-	-
Horiz. %	109.46%	100.01%	110.65%	118.03%	105.10%	109.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	275,278	251,435	278,030	296,347	263,698	274,939	251,831	6.13%
YoY %	9.48%	-9.57%	-6.18%	12.38%	-4.09%	9.18%	-	-
Horiz. %	109.31%	99.84%	110.40%	117.68%	104.71%	109.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	22.93%	21.44%	22.92%	25.08%	24.77%	25.84%	-
YoY %	-3.66%	6.95%	-6.46%	-8.61%	1.25%	-4.14%	-	-
Horiz. %	85.49%	88.74%	82.97%	88.70%	97.06%	95.86%	100.00%	-
Total Cost	726,250	742,228	742,473	771,867	736,184	719,619	697,735	2.71%
YoY %	-2.15%	-0.03%	-3.81%	4.85%	2.30%	3.14%	-	-
Horiz. %	104.09%	106.38%	106.41%	110.62%	105.51%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,131,951	2,185,977	2,123,639	2,111,218	2,194,288	2,283,639	2,197,710	-2.01%
YoY %	-2.47%	2.94%	0.59%	-3.79%	-3.91%	3.91%	-	-
Horiz. %	97.01%	99.47%	96.63%	96.06%	99.84%	103.91%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	342,857	498,701	498,701	370,724	370,724	214,880	214,880	36.66%
YoY %	-31.25%	0.00%	34.52%	0.00%	72.53%	0.00%	-	-
Horiz. %	159.56%	232.08%	232.08%	172.53%	172.53%	100.00%	100.00%	-
Div Payout %	124.55%	198.34%	179.37%	125.10%	140.59%	78.16%	85.33%	-
YoY %	-37.20%	10.58%	43.38%	-11.02%	79.87%	-8.40%	-	-
Horiz. %	145.96%	232.44%	210.21%	146.61%	164.76%	91.60%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	2,131,951	2,185,977	2,123,639	2,111,218	2,194,288	2,283,639	2,197,710	-2.01%
YoY %	-2.47%	2.94%	0.59%	-3.79%	-3.91%	3.91%	-	-
Horiz. %	97.01%	99.47%	96.63%	96.06%	99.84%	103.91%	100.00%	-
NOSH	208,134	208,134	208,134	207,797	208,134	208,134	208,134	0.00%
YoY %	0.00%	0.00%	0.16%	-0.16%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.84%	100.00%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	27.56%	25.38%	27.34%	27.85%	26.49%	27.71%	26.57%	-
YoY %	8.59%	-7.17%	-1.83%	5.13%	-4.40%	4.29%	-	-
Horiz. %	103.73%	95.52%	102.90%	104.82%	99.70%	104.29%	100.00%	-
ROE	12.91%	11.50%	13.09%	14.04%	12.02%	12.04%	11.46%	-
YoY %	12.26%	-12.15%	-6.77%	16.81%	-0.17%	5.06%	-	-
Horiz. %	112.65%	100.35%	114.22%	122.51%	104.89%	105.06%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	482.51	478.72	491.76	514.87	481.99	479.10	456.58	3.76%
YoY %	0.79%	-2.65%	-4.49%	6.82%	0.60%	4.93%	-	-
Horiz. %	105.68%	104.85%	107.71%	112.77%	105.57%	104.93%	100.00%	-
EPS	132.48	121.00	133.80	142.61	126.90	132.31	121.00	6.24%
YoY %	9.49%	-9.57%	-6.18%	12.38%	-4.09%	9.35%	-	-
Horiz. %	109.49%	100.00%	110.58%	117.86%	104.88%	109.35%	100.00%	-
DPS	165.00	240.00	240.00	178.25	178.25	103.25	103.25	36.80%
YoY %	-31.25%	0.00%	34.64%	0.00%	72.64%	0.00%	-	-
Horiz. %	159.81%	232.45%	232.45%	172.64%	172.64%	100.00%	100.00%	-
NAPS	10.26	10.52	10.22	10.16	10.56	10.99	10.56	-1.90%
YoY %	-2.47%	2.94%	0.59%	-3.79%	-3.91%	4.07%	-	-
Horiz. %	97.16%	99.62%	96.78%	96.21%	100.00%	104.07%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 207,797
RPS	240.86	238.97	245.48	257.02	240.60	239.16	228.27	3.65%
YoY %	0.79%	-2.65%	-4.49%	6.82%	0.60%	4.77%	-	-
Horiz. %	105.52%	104.69%	107.54%	112.59%	105.40%	104.77%	100.00%	-
EPS	66.13	60.40	66.79	71.19	63.35	66.05	60.50	6.12%
YoY %	9.49%	-9.57%	-6.18%	12.38%	-4.09%	9.17%	-	-
Horiz. %	109.31%	99.83%	110.40%	117.67%	104.71%	109.17%	100.00%	-
DPS	82.36	119.80	119.80	89.06	89.06	51.62	51.62	36.65%
YoY %	-31.25%	0.00%	34.52%	0.00%	72.53%	0.00%	-	-
Horiz. %	159.55%	232.08%	232.08%	172.53%	172.53%	100.00%	100.00%	-
NAPS	5.1216	5.2514	5.1016	5.0718	5.2713	5.486	5.2796	-2.01%
YoY %	-2.47%	2.94%	0.59%	-3.78%	-3.91%	3.91%	-	-
Horiz. %	97.01%	99.47%	96.63%	96.06%	99.84%	103.91%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	26.70	26.00	24.40	26.68	27.98	25.10	26.00	-
P/RPS	5.53	5.43	4.96	5.18	5.81	5.24	5.69	-1.88%
YoY %	1.84%	9.48%	-4.25%	-10.84%	10.88%	-7.91%	-	-
Horiz. %	97.19%	95.43%	87.17%	91.04%	102.11%	92.09%	100.00%	-
P/EPS	20.15	21.49	18.24	18.71	22.05	18.97	21.49	-4.21%
YoY %	-6.24%	17.82%	-2.51%	-15.15%	16.24%	-11.73%	-	-
Horiz. %	93.76%	100.00%	84.88%	87.06%	102.61%	88.27%	100.00%	-
EY	4.96	4.65	5.48	5.35	4.54	5.27	4.65	4.40%
YoY %	6.67%	-15.15%	2.43%	17.84%	-13.85%	13.33%	-	-
Horiz. %	106.67%	100.00%	117.85%	115.05%	97.63%	113.33%	100.00%	-
DY	6.18	9.23	9.84	6.68	6.37	4.11	3.97	34.42%
YoY %	-33.04%	-6.20%	47.31%	4.87%	54.99%	3.53%	-	-
Horiz. %	155.67%	232.49%	247.86%	168.26%	160.45%	103.53%	100.00%	-
P/NAPS	2.60	2.47	2.39	2.63	2.65	2.28	2.46	3.76%
YoY %	5.26%	3.35%	-9.13%	-0.75%	16.23%	-7.32%	-	-
Horiz. %	105.69%	100.41%	97.15%	106.91%	107.72%	92.68%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	27/04/15	26/02/15	24/11/14	25/08/14	28/04/14	24/02/14	-
Price	26.82	26.80	25.02	23.00	27.32	25.20	25.00	-
P/RPS	5.56	5.60	5.09	4.47	5.67	5.26	5.48	0.97%
YoY %	-0.71%	10.02%	13.87%	-21.16%	7.79%	-4.01%	-	-
Horiz. %	101.46%	102.19%	92.88%	81.57%	103.47%	95.99%	100.00%	-
P/EPS	20.24	22.15	18.70	16.13	21.53	19.05	20.66	-1.36%
YoY %	-8.62%	18.45%	15.93%	-25.08%	13.02%	-7.79%	-	-
Horiz. %	97.97%	107.21%	90.51%	78.07%	104.21%	92.21%	100.00%	-
EY	4.94	4.52	5.35	6.20	4.65	5.25	4.84	1.37%
YoY %	9.29%	-15.51%	-13.71%	33.33%	-11.43%	8.47%	-	-
Horiz. %	102.07%	93.39%	110.54%	128.10%	96.07%	108.47%	100.00%	-
DY	6.15	8.96	9.59	7.75	6.52	4.10	4.13	30.49%
YoY %	-31.36%	-6.57%	23.74%	18.87%	59.02%	-0.73%	-	-
Horiz. %	148.91%	216.95%	232.20%	187.65%	157.87%	99.27%	100.00%	-
P/NAPS	2.61	2.55	2.45	2.26	2.59	2.29	2.37	6.66%
YoY %	2.35%	4.08%	8.41%	-12.74%	13.10%	-3.38%	-	-
Horiz. %	110.13%	107.59%	103.38%	95.36%	109.28%	96.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos