[UTDPLT] YoY Cumulative 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- 32.07%
YoY- -35.7%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 830,985 756,827 789,532 669,876 879,125 1,108,014 692,275 3.08%
PBT 279,590 291,338 268,770 222,624 335,792 388,216 242,159 2.42%
Tax -63,886 -71,566 -62,449 -61,828 -85,223 -87,383 -59,640 1.15%
NP 215,704 219,772 206,321 160,796 250,569 300,833 182,519 2.82%
-
NP to SH 215,244 219,072 205,277 160,761 250,033 300,833 182,428 2.79%
-
Tax Rate 22.85% 24.56% 23.24% 27.77% 25.38% 22.51% 24.63% -
Total Cost 615,281 537,055 583,211 509,080 628,556 807,181 509,756 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 9.33% 9.85% 9.72% 7.41% 11.79% 15.13% 10.45% -
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 399.91 364.22 379.96 321.85 422.38 532.36 332.61 3.11%
EPS 103.59 105.43 98.79 77.24 120.13 144.54 87.65 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 199.63 181.81 189.67 160.92 211.19 266.18 166.31 3.08%
EPS 51.71 52.63 49.31 38.62 60.07 72.27 43.82 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 6.88 7.41 7.02 8.26 5.92 3.29 4.68 6.62%
P/EPS 26.55 25.59 27.01 34.44 20.81 12.11 17.78 6.90%
EY 3.77 3.91 3.70 2.90 4.81 8.26 5.63 -6.45%
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 6.68 7.19 6.05 8.11 5.99 3.44 5.32 3.86%
P/EPS 25.78 24.85 23.28 33.79 21.06 12.66 20.19 4.15%
EY 3.88 4.02 4.30 2.96 4.75 7.90 4.95 -3.97%
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