[UTDPLT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 133.27%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 232,311 280,346 304,264 290,372 302,832 197,878 265,304 -2.18%
PBT 86,834 117,852 118,447 103,325 107,301 92,341 82,104 0.93%
Tax -13,784 -26,161 -26,465 -30,572 -25,113 -23,942 -20,855 -6.66%
NP 73,050 91,691 91,982 72,753 82,188 68,399 61,249 2.97%
-
NP to SH 72,753 91,070 92,208 73,118 81,879 68,293 61,249 2.90%
-
Tax Rate 15.87% 22.20% 22.34% 29.59% 23.40% 25.93% 25.40% -
Total Cost 159,261 188,655 212,282 217,619 220,644 129,479 204,055 -4.04%
-
Net Worth 2,123,639 2,197,710 2,150,026 1,996,007 1,771,200 1,638,116 1,431,848 6.78%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 342,857 214,880 260,167 249,761 187,318 145,702 104,058 21.97%
Div Payout % 471.26% 235.95% 282.15% 341.59% 228.77% 213.35% 169.89% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,123,639 2,197,710 2,150,026 1,996,007 1,771,200 1,638,116 1,431,848 6.78%
NOSH 208,134 208,134 208,134 208,134 208,131 208,146 208,117 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 31.44% 32.71% 30.23% 25.06% 27.14% 34.57% 23.09% -
ROE 3.43% 4.14% 4.29% 3.66% 4.62% 4.17% 4.28% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 111.80 134.71 146.19 139.51 145.50 95.07 127.48 -2.16%
EPS 35.01 43.77 44.30 35.13 39.34 32.81 29.43 2.93%
DPS 165.00 103.25 125.00 120.00 90.00 70.00 50.00 22.00%
NAPS 10.22 10.56 10.33 9.59 8.51 7.87 6.88 6.81%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.81 67.35 73.09 69.76 72.75 47.54 63.73 -2.18%
EPS 17.48 21.88 22.15 17.57 19.67 16.41 14.71 2.91%
DPS 82.36 51.62 62.50 60.00 45.00 35.00 25.00 21.97%
NAPS 5.1016 5.2796 5.165 4.795 4.255 3.9352 3.4397 6.78%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 24.40 26.00 25.00 19.00 17.10 13.90 10.30 -
P/RPS 21.82 19.30 17.10 13.62 11.75 14.62 8.08 17.99%
P/EPS 69.69 59.42 56.43 54.08 43.47 42.37 35.00 12.15%
EY 1.43 1.68 1.77 1.85 2.30 2.36 2.86 -10.90%
DY 6.76 3.97 5.00 6.32 5.26 5.04 4.85 5.68%
P/NAPS 2.39 2.46 2.42 1.98 2.01 1.77 1.50 8.06%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 20/02/12 24/02/11 22/02/10 23/02/09 -
Price 25.02 25.00 26.30 22.76 16.80 13.34 10.80 -
P/RPS 22.38 18.56 17.99 16.31 11.55 14.03 8.47 17.57%
P/EPS 71.46 57.13 59.37 64.79 42.70 40.66 36.70 11.74%
EY 1.40 1.75 1.68 1.54 2.34 2.46 2.73 -10.52%
DY 6.59 4.13 4.75 5.27 5.36 5.25 4.63 6.05%
P/NAPS 2.45 2.37 2.55 2.37 1.97 1.70 1.57 7.69%

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