[UTDPLT] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.17%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 267,219 280,693 212,350 308,401 439,002 275,543 223,707 3.00%
PBT 119,571 96,106 63,660 133,387 135,385 105,871 120,267 -0.09%
Tax -31,338 -24,333 -24,547 -33,038 -30,235 -26,515 -27,952 1.92%
NP 88,233 71,773 39,113 100,349 105,150 79,356 92,315 -0.75%
-
NP to SH 88,237 71,690 39,041 100,318 105,150 79,267 92,371 -0.75%
-
Tax Rate 26.21% 25.32% 38.56% 24.77% 22.33% 25.04% 23.24% -
Total Cost 178,986 208,920 173,237 208,052 333,852 196,187 131,392 5.28%
-
Net Worth 2,223,379 2,111,218 2,170,840 2,120,888 1,987,682 1,746,455 1,600,570 5.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,223,379 2,111,218 2,170,840 2,120,888 1,987,682 1,746,455 1,600,570 5.62%
NOSH 208,134 207,797 208,134 208,134 208,134 208,159 208,136 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 33.02% 25.57% 18.42% 32.54% 23.95% 28.80% 41.27% -
ROE 3.97% 3.40% 1.80% 4.73% 5.29% 4.54% 5.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 128.60 135.08 102.03 148.17 210.92 132.37 107.48 3.03%
EPS 42.46 34.50 18.76 48.20 50.52 38.08 44.38 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.70 10.16 10.43 10.19 9.55 8.39 7.69 5.65%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.19 67.43 51.01 74.09 105.46 66.19 53.74 3.00%
EPS 21.20 17.22 9.38 24.10 25.26 19.04 22.19 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3412 5.0718 5.215 5.095 4.775 4.1955 3.845 5.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 26.98 26.68 26.60 25.00 17.50 15.58 13.20 -
P/RPS 20.98 19.75 26.07 16.87 8.30 11.77 12.28 9.33%
P/EPS 63.54 77.33 141.81 51.87 34.64 40.91 29.74 13.48%
EY 1.57 1.29 0.71 1.93 2.89 2.44 3.36 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.63 2.55 2.45 1.83 1.86 1.72 6.56%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 25/11/13 26/11/12 21/11/11 22/11/10 19/11/09 -
Price 26.20 23.00 26.10 25.30 18.30 17.70 13.50 -
P/RPS 20.37 17.03 25.58 17.07 8.68 13.37 12.56 8.38%
P/EPS 61.70 66.67 139.14 52.49 36.22 46.48 30.42 12.50%
EY 1.62 1.50 0.72 1.91 2.76 2.15 3.29 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.26 2.50 2.48 1.92 2.11 1.76 5.66%

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