[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.95%
YoY- -35.7%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,107,980 1,009,102 1,052,709 893,168 1,172,166 1,477,352 923,033 3.08%
PBT 372,786 388,450 358,360 296,832 447,722 517,621 322,878 2.42%
Tax -85,181 -95,421 -83,265 -82,437 -113,630 -116,510 -79,520 1.15%
NP 287,605 293,029 275,094 214,394 334,092 401,110 243,358 2.82%
-
NP to SH 286,992 292,096 273,702 214,348 333,377 401,110 243,237 2.79%
-
Tax Rate 22.85% 24.56% 23.24% 27.77% 25.38% 22.51% 24.63% -
Total Cost 820,374 716,073 777,614 678,773 838,074 1,076,241 679,674 3.18%
-
Net Worth 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 1,987,682 1,746,230 4.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,306,496 2,223,379 2,111,159 2,170,840 2,120,888 1,987,682 1,746,230 4.74%
NOSH 208,134 208,134 207,791 208,134 208,134 208,134 208,132 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.96% 29.04% 26.13% 24.00% 28.50% 27.15% 26.37% -
ROE 12.44% 13.14% 12.96% 9.87% 15.72% 20.18% 13.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 533.21 485.63 506.62 429.13 563.18 709.81 443.48 3.11%
EPS 138.12 140.57 131.72 102.99 160.17 192.72 116.87 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.10 10.70 10.16 10.43 10.19 9.55 8.39 4.77%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 266.17 242.42 252.89 214.57 281.59 354.90 221.74 3.08%
EPS 68.94 70.17 65.75 51.49 80.09 96.36 58.43 2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5409 5.3412 5.0716 5.215 5.095 4.775 4.195 4.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 27.50 26.98 26.68 26.60 25.00 17.50 15.58 -
P/RPS 5.16 5.56 5.27 6.20 4.44 2.47 3.51 6.62%
P/EPS 19.91 19.19 20.26 25.83 15.61 9.08 13.33 6.90%
EY 5.02 5.21 4.94 3.87 6.41 11.01 7.50 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.52 2.63 2.55 2.45 1.83 1.86 4.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 25/11/13 26/11/12 21/11/11 22/11/10 -
Price 26.70 26.20 23.00 26.10 25.30 18.30 17.70 -
P/RPS 5.01 5.40 4.54 6.08 4.49 2.58 3.99 3.86%
P/EPS 19.33 18.64 17.46 25.34 15.80 9.50 15.15 4.14%
EY 5.17 5.37 5.73 3.95 6.33 10.53 6.60 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.45 2.26 2.50 2.48 1.92 2.11 2.23%

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