[UTDPLT] QoQ TTM 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- 5.91%
YoY- -8.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 974,140 1,070,191 1,060,434 1,183,389 1,169,497 1,300,098 1,458,672 -23.57%
PBT 341,071 410,798 439,402 454,239 439,117 441,115 477,326 -20.05%
Tax -88,293 -96,784 -105,163 -111,688 -115,795 -112,992 -116,773 -16.99%
NP 252,778 314,014 334,239 342,551 323,322 328,123 360,553 -21.06%
-
NP to SH 252,969 314,246 334,230 342,241 323,151 327,983 360,502 -21.01%
-
Tax Rate 25.89% 23.56% 23.93% 24.59% 26.37% 25.62% 24.46% -
Total Cost 721,362 756,177 726,195 840,838 846,175 971,975 1,098,119 -24.41%
-
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 260,167 260,167 260,167 260,167 249,761 249,761 249,761 2.75%
Div Payout % 102.85% 82.79% 77.84% 76.02% 77.29% 76.15% 69.28% -
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 25.95% 29.34% 31.52% 28.95% 27.65% 25.24% 24.72% -
ROE 11.65% 14.67% 15.11% 15.92% 15.24% 16.23% 17.44% -
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 468.03 514.18 509.50 568.57 561.90 624.64 700.83 -23.57%
EPS 121.54 150.98 160.58 164.43 155.26 157.58 173.21 -21.01%
DPS 125.00 125.00 125.00 125.00 120.00 120.00 120.00 2.75%
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 234.02 257.09 254.75 284.29 280.95 312.32 350.42 -23.57%
EPS 60.77 75.49 80.29 82.22 77.63 78.79 86.60 -21.01%
DPS 62.50 62.50 62.50 62.50 60.00 60.00 60.00 2.75%
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 5.68 5.46 5.34 4.40 4.45 4.15 3.56 36.50%
P/EPS 21.89 18.61 16.94 15.20 16.10 16.44 14.42 32.05%
EY 4.57 5.37 5.90 6.58 6.21 6.08 6.93 -24.21%
DY 4.70 4.45 4.60 5.00 4.80 4.63 4.80 -1.39%
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 5.58 5.04 5.35 4.63 4.50 4.32 3.57 34.64%
P/EPS 21.47 17.18 16.96 15.99 16.30 17.13 14.43 30.29%
EY 4.66 5.82 5.90 6.25 6.14 5.84 6.93 -23.22%
DY 4.79 4.82 4.59 4.75 4.74 4.44 4.80 -0.13%
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