[UTDPLT] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

26-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -6.18%

YoY- 10.4%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	989,138	1,002,612	994,735	1,021,844	1,069,879	1,001,536	995,530	-0.42%
YoY %	-1.34%	0.79%	-2.65%	-4.49%	6.82%	0.60%	-	-
Horiz. %	99.36%	100.71%	99.92%	102.64%	107.47%	100.60%	100.00%	-
PBT	378,172	354,707	327,646	355,604	386,622	354,176	366,738	2.06%
YoY %	6.62%	8.26%	-7.86%	-8.02%	9.16%	-3.43%	-	-
Horiz. %	103.12%	96.72%	89.34%	96.96%	105.42%	96.57%	100.00%	-
Tax	-85,350	-78,345	-75,139	-76,233	-88,610	-88,824	-90,827	-4.05%
YoY %	-8.94%	-4.27%	1.44%	13.97%	0.24%	2.21%	-	-
Horiz. %	93.97%	86.26%	82.73%	83.93%	97.56%	97.79%	100.00%	-
NP	292,822	276,362	252,507	279,371	298,012	265,352	275,911	4.04%
YoY %	5.96%	9.45%	-9.62%	-6.26%	12.31%	-3.83%	-	-
Horiz. %	106.13%	100.16%	91.52%	101.25%	108.01%	96.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,825	275,278	251,435	278,030	296,347	263,698	274,939	4.04%
YoY %	6.01%	9.48%	-9.57%	-6.18%	12.38%	-4.09%	-	-
Horiz. %	106.14%	100.12%	91.45%	101.12%	107.79%	95.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.57%	22.09%	22.93%	21.44%	22.92%	25.08%	24.77%	-
YoY %	2.17%	-3.66%	6.95%	-6.46%	-8.61%	1.25%	-	-
Horiz. %	91.12%	89.18%	92.57%	86.56%	92.53%	101.25%	100.00%	-
Total Cost	696,316	726,250	742,228	742,473	771,867	736,184	719,619	-2.16%
YoY %	-4.12%	-2.15%	-0.03%	-3.81%	4.85%	2.30%	-	-
Horiz. %	96.76%	100.92%	103.14%	103.18%	107.26%	102.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,223,379	2,131,951	2,185,977	2,123,639	2,111,218	2,194,288	2,283,639	-1.76%
YoY %	4.29%	-2.47%	2.94%	0.59%	-3.79%	-3.91%	-	-
Horiz. %	97.36%	93.36%	95.72%	92.99%	92.45%	96.09%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	342,857	342,857	498,701	498,701	370,724	370,724	214,880	36.50%
YoY %	0.00%	-31.25%	0.00%	34.52%	0.00%	72.53%	-	-
Horiz. %	159.56%	159.56%	232.08%	232.08%	172.53%	172.53%	100.00%	-
Div Payout %	117.49%	124.55%	198.34%	179.37%	125.10%	140.59%	78.16%	-
YoY %	-5.67%	-37.20%	10.58%	43.38%	-11.02%	79.87%	-	-
Horiz. %	150.32%	159.35%	253.76%	229.49%	160.06%	179.87%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	2,223,379	2,131,951	2,185,977	2,123,639	2,111,218	2,194,288	2,283,639	-1.76%
YoY %	4.29%	-2.47%	2.94%	0.59%	-3.79%	-3.91%	-	-
Horiz. %	97.36%	93.36%	95.72%	92.99%	92.45%	96.09%	100.00%	-
NOSH	208,134	208,134	208,134	208,134	207,797	208,134	208,134	0.00%
YoY %	0.00%	0.00%	0.00%	0.16%	-0.16%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.84%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	29.60%	27.56%	25.38%	27.34%	27.85%	26.49%	27.71%	-
YoY %	7.40%	8.59%	-7.17%	-1.83%	5.13%	-4.40%	-	-
Horiz. %	106.82%	99.46%	91.59%	98.66%	100.51%	95.60%	100.00%	-
ROE	13.13%	12.91%	11.50%	13.09%	14.04%	12.02%	12.04%	-
YoY %	1.70%	12.26%	-12.15%	-6.77%	16.81%	-0.17%	-	-
Horiz. %	109.05%	107.23%	95.51%	108.72%	116.61%	99.83%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	476.02	482.51	478.72	491.76	514.87	481.99	479.10	-0.42%
YoY %	-1.35%	0.79%	-2.65%	-4.49%	6.82%	0.60%	-	-
Horiz. %	99.36%	100.71%	99.92%	102.64%	107.47%	100.60%	100.00%	-
EPS	140.44	132.48	121.00	133.80	142.61	126.90	132.31	4.05%
YoY %	6.01%	9.49%	-9.57%	-6.18%	12.38%	-4.09%	-	-
Horiz. %	106.14%	100.13%	91.45%	101.13%	107.78%	95.91%	100.00%	-
DPS	165.00	165.00	240.00	240.00	178.25	178.25	103.25	36.64%
YoY %	0.00%	-31.25%	0.00%	34.64%	0.00%	72.64%	-	-
Horiz. %	159.81%	159.81%	232.45%	232.45%	172.64%	172.64%	100.00%	-
NAPS	10.70	10.26	10.52	10.22	10.16	10.56	10.99	-1.76%
YoY %	4.29%	-2.47%	2.94%	0.59%	-3.79%	-3.91%	-	-
Horiz. %	97.36%	93.36%	95.72%	92.99%	92.45%	96.09%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	237.62	240.86	238.97	245.48	257.02	240.60	239.16	-0.42%
YoY %	-1.35%	0.79%	-2.65%	-4.49%	6.82%	0.60%	-	-
Horiz. %	99.36%	100.71%	99.92%	102.64%	107.47%	100.60%	100.00%	-
EPS	70.11	66.13	60.40	66.79	71.19	63.35	66.05	4.05%
YoY %	6.02%	9.49%	-9.57%	-6.18%	12.38%	-4.09%	-	-
Horiz. %	106.15%	100.12%	91.45%	101.12%	107.78%	95.91%	100.00%	-
DPS	82.36	82.36	119.80	119.80	89.06	89.06	51.62	36.50%
YoY %	0.00%	-31.25%	0.00%	34.52%	0.00%	72.53%	-	-
Horiz. %	159.55%	159.55%	232.08%	232.08%	172.53%	172.53%	100.00%	-
NAPS	5.3412	5.1216	5.2514	5.1016	5.0718	5.2713	5.486	-1.76%
YoY %	4.29%	-2.47%	2.94%	0.59%	-3.78%	-3.91%	-	-
Horiz. %	97.36%	93.36%	95.72%	92.99%	92.45%	96.09%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	26.98	26.70	26.00	24.40	26.68	27.98	25.10	-
P/RPS	5.67	5.53	5.43	4.96	5.18	5.81	5.24	5.39%
YoY %	2.53%	1.84%	9.48%	-4.25%	-10.84%	10.88%	-	-
Horiz. %	108.21%	105.53%	103.63%	94.66%	98.85%	110.88%	100.00%	-
P/EPS	19.21	20.15	21.49	18.24	18.71	22.05	18.97	0.84%
YoY %	-4.67%	-6.24%	17.82%	-2.51%	-15.15%	16.24%	-	-
Horiz. %	101.27%	106.22%	113.28%	96.15%	98.63%	116.24%	100.00%	-
EY	5.21	4.96	4.65	5.48	5.35	4.54	5.27	-0.75%
YoY %	5.04%	6.67%	-15.15%	2.43%	17.84%	-13.85%	-	-
Horiz. %	98.86%	94.12%	88.24%	103.98%	101.52%	86.15%	100.00%	-
DY	6.12	6.18	9.23	9.84	6.68	6.37	4.11	30.36%
YoY %	-0.97%	-33.04%	-6.20%	47.31%	4.87%	54.99%	-	-
Horiz. %	148.91%	150.36%	224.57%	239.42%	162.53%	154.99%	100.00%	-
P/NAPS	2.52	2.60	2.47	2.39	2.63	2.65	2.28	6.89%
YoY %	-3.08%	5.26%	3.35%	-9.13%	-0.75%	16.23%	-	-
Horiz. %	110.53%	114.04%	108.33%	104.82%	115.35%	116.23%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	24/08/15	27/04/15	26/02/15	24/11/14	25/08/14	28/04/14	-
Price	26.20	26.82	26.80	25.02	23.00	27.32	25.20	-
P/RPS	5.50	5.56	5.60	5.09	4.47	5.67	5.26	3.01%
YoY %	-1.08%	-0.71%	10.02%	13.87%	-21.16%	7.79%	-	-
Horiz. %	104.56%	105.70%	106.46%	96.77%	84.98%	107.79%	100.00%	-
P/EPS	18.66	20.24	22.15	18.70	16.13	21.53	19.05	-1.36%
YoY %	-7.81%	-8.62%	18.45%	15.93%	-25.08%	13.02%	-	-
Horiz. %	97.95%	106.25%	116.27%	98.16%	84.67%	113.02%	100.00%	-
EY	5.36	4.94	4.52	5.35	6.20	4.65	5.25	1.39%
YoY %	8.50%	9.29%	-15.51%	-13.71%	33.33%	-11.43%	-	-
Horiz. %	102.10%	94.10%	86.10%	101.90%	118.10%	88.57%	100.00%	-
DY	6.30	6.15	8.96	9.59	7.75	6.52	4.10	33.12%
YoY %	2.44%	-31.36%	-6.57%	23.74%	18.87%	59.02%	-	-
Horiz. %	153.66%	150.00%	218.54%	233.90%	189.02%	159.02%	100.00%	-
P/NAPS	2.45	2.61	2.55	2.45	2.26	2.59	2.29	4.60%
YoY %	-6.13%	2.35%	4.08%	8.41%	-12.74%	13.10%	-	-
Horiz. %	106.99%	113.97%	111.35%	106.99%	98.69%	113.10%	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