[UTDPLT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.08%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 255,692 247,815 241,809 232,052 390,626 233,527 187,753 5.27%
PBT 90,080 63,019 75,581 104,185 140,396 71,726 86,412 0.69%
Tax -19,853 -16,647 -18,650 -27,029 -30,810 -17,437 -22,043 -1.72%
NP 70,227 46,372 56,931 77,156 109,586 54,289 64,369 1.46%
-
NP to SH 69,685 45,842 57,083 77,067 109,586 54,257 65,014 1.16%
-
Tax Rate 22.04% 26.42% 24.68% 25.94% 21.95% 24.31% 25.51% -
Total Cost 185,465 201,443 184,878 154,896 281,040 179,238 123,384 7.02%
-
Net Worth 2,131,951 2,194,288 2,141,701 2,020,983 1,881,533 1,664,963 1,508,807 5.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 155,844 - - - - - -
Div Payout % - 339.96% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,131,951 2,194,288 2,141,701 2,020,983 1,881,533 1,664,963 1,508,807 5.92%
NOSH 208,134 208,134 208,134 208,134 208,134 208,120 208,111 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 27.47% 18.71% 23.54% 33.25% 28.05% 23.25% 34.28% -
ROE 3.27% 2.09% 2.67% 3.81% 5.82% 3.26% 4.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 123.05 119.26 116.18 111.49 187.68 112.21 90.22 5.30%
EPS 33.54 22.06 27.43 37.03 52.65 26.07 31.24 1.19%
DPS 0.00 75.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.26 10.56 10.29 9.71 9.04 8.00 7.25 5.95%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.42 59.53 58.09 55.75 93.84 56.10 45.10 5.27%
EPS 16.74 11.01 13.71 18.51 26.33 13.03 15.62 1.16%
DPS 0.00 37.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1216 5.2713 5.145 4.855 4.52 3.9997 3.6246 5.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 26.70 27.98 28.10 25.90 19.80 14.18 12.60 -
P/RPS 21.70 23.46 24.19 23.23 10.55 12.64 13.97 7.61%
P/EPS 79.62 126.83 102.46 69.95 37.61 54.39 40.33 11.99%
EY 1.26 0.79 0.98 1.43 2.66 1.84 2.48 -10.66%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.65 2.73 2.67 2.19 1.77 1.74 6.91%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 24/08/10 24/08/09 -
Price 26.82 27.32 25.94 27.00 18.38 14.84 13.10 -
P/RPS 21.80 22.91 22.33 24.22 9.79 13.23 14.52 7.00%
P/EPS 79.97 123.84 94.58 72.92 34.91 56.92 41.93 11.35%
EY 1.25 0.81 1.06 1.37 2.86 1.76 2.38 -10.17%
DY 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.59 2.52 2.78 2.03 1.86 1.81 6.28%

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