[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.29%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 935,664 1,044,100 862,868 1,354,688 1,113,544 732,820 829,344 2.02%
PBT 326,748 438,580 333,532 392,880 449,740 258,248 295,108 1.71%
Tax -81,500 -85,876 -74,524 -100,624 -105,352 -62,752 -71,904 2.10%
NP 245,248 352,704 259,008 292,256 344,388 195,496 223,204 1.58%
-
NP to SH 244,600 350,980 258,548 290,592 344,388 195,616 223,188 1.53%
-
Tax Rate 24.94% 19.58% 22.34% 25.61% 23.43% 24.30% 24.37% -
Total Cost 690,416 691,396 603,860 1,062,432 769,156 537,324 606,140 2.19%
-
Net Worth 2,185,977 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 6.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,185,977 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 6.61%
NOSH 208,134 208,134 208,134 208,134 208,114 208,102 208,120 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 26.21% 33.78% 30.02% 21.57% 30.93% 26.68% 26.91% -
ROE 11.19% 15.37% 11.69% 14.06% 18.53% 11.58% 15.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 450.29 502.47 414.57 650.87 535.06 352.14 398.49 2.05%
EPS 117.72 168.92 124.24 139.60 165.48 94.00 107.24 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.52 10.99 10.63 9.93 8.93 8.12 7.15 6.64%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 224.77 250.82 207.29 325.44 267.51 176.05 199.23 2.02%
EPS 58.76 84.32 62.11 69.81 82.73 46.99 53.62 1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2514 5.486 5.315 4.965 4.4646 4.0594 3.5748 6.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 26.00 25.10 27.20 24.98 17.10 13.80 10.40 -
P/RPS 5.77 5.00 6.56 3.84 3.20 3.92 2.61 14.12%
P/EPS 22.09 14.86 21.90 17.89 10.33 14.68 9.70 14.69%
EY 4.53 6.73 4.57 5.59 9.68 6.81 10.31 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.28 2.56 2.52 1.91 1.70 1.45 9.27%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/04/15 28/04/14 13/05/13 14/05/12 16/05/11 17/05/10 18/05/09 -
Price 26.80 25.20 27.24 25.00 17.60 14.10 10.90 -
P/RPS 5.95 5.02 6.57 3.84 3.29 4.00 2.74 13.78%
P/EPS 22.77 14.92 21.93 17.91 10.64 15.00 10.16 14.38%
EY 4.39 6.70 4.56 5.58 9.40 6.67 9.84 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.29 2.56 2.52 1.97 1.74 1.52 9.00%

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
Post a Comment