[UTDPLT] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -29.9%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 259,580 233,916 261,025 215,717 338,672 278,386 183,205 5.97%
PBT 84,135 81,687 109,645 83,383 98,220 112,435 64,562 4.50%
Tax -24,281 -20,375 -21,469 -18,631 -25,156 -26,338 -15,688 7.54%
NP 59,854 61,312 88,176 64,752 73,064 86,097 48,874 3.43%
-
NP to SH 59,755 61,150 87,745 64,637 72,648 86,097 48,904 3.39%
-
Tax Rate 28.86% 24.94% 19.58% 22.34% 25.61% 23.43% 24.30% -
Total Cost 199,726 172,604 172,849 150,965 265,608 192,289 134,331 6.82%
-
Net Worth 2,291,951 2,185,977 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 5.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,291,951 2,185,977 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 5.20%
NOSH 208,134 208,134 208,134 208,134 208,134 208,114 208,102 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.06% 26.21% 33.78% 30.02% 21.57% 30.93% 26.68% -
ROE 2.61% 2.80% 3.84% 2.92% 3.52% 4.63% 2.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 124.92 112.57 125.62 103.64 162.72 133.77 88.04 5.99%
EPS 28.76 29.43 42.23 31.06 34.90 41.37 23.50 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.03 10.52 10.99 10.63 9.93 8.93 8.12 5.23%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 62.36 56.19 62.71 51.82 81.36 66.88 44.01 5.97%
EPS 14.35 14.69 21.08 15.53 17.45 20.68 11.75 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.506 5.2514 5.486 5.315 4.965 4.4646 4.0594 5.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 26.96 26.00 25.10 27.20 24.98 17.10 13.80 -
P/RPS 21.58 23.10 19.98 26.24 15.35 12.78 15.68 5.46%
P/EPS 93.75 88.35 59.44 87.59 71.57 41.33 58.72 8.10%
EY 1.07 1.13 1.68 1.14 1.40 2.42 1.70 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.47 2.28 2.56 2.52 1.91 1.70 6.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 27/04/15 28/04/14 13/05/13 14/05/12 16/05/11 17/05/10 -
Price 26.80 26.80 25.20 27.24 25.00 17.60 14.10 -
P/RPS 21.45 23.81 20.06 26.28 15.36 13.16 16.02 4.98%
P/EPS 93.19 91.07 59.68 87.71 71.62 42.54 60.00 7.60%
EY 1.07 1.10 1.68 1.14 1.40 2.35 1.67 -7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.55 2.29 2.56 2.52 1.97 1.74 5.71%

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