[UTDPLT] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -5.98%

YoY- -4.19%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,060,225	1,002,612	1,001,536	1,070,191	1,300,098	1,247,387	838,317	3.98%
YoY %	5.75%	0.11%	-6.42%	-17.68%	4.23%	48.80%	-	-
Horiz. %	126.47%	119.60%	119.47%	127.66%	155.08%	148.80%	100.00%	-
PBT	380,761	354,707	354,176	410,798	441,115	466,003	348,896	1.46%
YoY %	7.35%	0.15%	-13.78%	-6.87%	-5.34%	33.57%	-	-
Horiz. %	109.13%	101.67%	101.51%	117.74%	126.43%	133.57%	100.00%	-
Tax	-89,884	-78,345	-88,824	-96,784	-112,992	-108,776	-85,019	0.93%
YoY %	-14.73%	11.80%	8.22%	14.34%	-3.88%	-27.94%	-	-
Horiz. %	105.72%	92.15%	104.48%	113.84%	132.90%	127.94%	100.00%	-
NP	290,877	276,362	265,352	314,014	328,123	357,227	263,877	1.63%
YoY %	5.25%	4.15%	-15.50%	-4.30%	-8.15%	35.38%	-	-
Horiz. %	110.23%	104.73%	100.56%	119.00%	124.35%	135.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	290,029	275,278	263,698	314,246	327,983	356,829	263,825	1.58%
YoY %	5.36%	4.39%	-16.09%	-4.19%	-8.08%	35.25%	-	-
Horiz. %	109.93%	104.34%	99.95%	119.11%	124.32%	135.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	22.09%	25.08%	23.56%	25.62%	23.34%	24.37%	-
YoY %	6.88%	-11.92%	6.45%	-8.04%	9.77%	-4.23%	-	-
Horiz. %	96.88%	90.64%	102.91%	96.68%	105.13%	95.77%	100.00%	-
Total Cost	769,348	726,250	736,184	756,177	971,975	890,160	574,440	4.98%
YoY %	5.93%	-1.35%	-2.64%	-22.20%	9.19%	54.96%	-	-
Horiz. %	133.93%	126.43%	128.16%	131.64%	169.20%	154.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,219,223	2,131,951	2,194,288	2,141,701	2,020,983	1,881,533	1,664,963	4.90%
YoY %	4.09%	-2.84%	2.46%	5.97%	7.41%	13.01%	-	-
Horiz. %	133.29%	128.05%	131.79%	128.63%	121.38%	113.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	342,857	370,724	260,167	249,761	187,318	145,702	-
YoY %	-	-7.52%	42.49%	4.17%	33.34%	28.56%	-	-
Horiz. %	-	235.31%	254.44%	178.56%	171.42%	128.56%	100.00%	-
Div Payout %	-	124.55%	140.59%	82.79%	76.15%	52.50%	55.23%	-
YoY %	-	-11.41%	69.82%	8.72%	45.05%	-4.94%	-	-
Horiz. %	-	225.51%	254.55%	149.90%	137.88%	95.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	2,219,223	2,131,951	2,194,288	2,141,701	2,020,983	1,881,533	1,664,963	4.90%
YoY %	4.09%	-2.84%	2.46%	5.97%	7.41%	13.01%	-	-
Horiz. %	133.29%	128.05%	131.79%	128.63%	121.38%	113.01%	100.00%	-
NOSH	208,134	208,134	208,134	208,134	208,134	208,134	208,120	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	27.44%	27.56%	26.49%	29.34%	25.24%	28.64%	31.48%	-
YoY %	-0.44%	4.04%	-9.71%	16.24%	-11.87%	-9.02%	-	-
Horiz. %	87.17%	87.55%	84.15%	93.20%	80.18%	90.98%	100.00%	-
ROE	13.07%	12.91%	12.02%	14.67%	16.23%	18.96%	15.85%	-
YoY %	1.24%	7.40%	-18.06%	-9.61%	-14.40%	19.62%	-	-
Horiz. %	82.46%	81.45%	75.84%	92.56%	102.40%	119.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	510.23	482.51	481.99	514.18	624.64	599.32	402.80	4.01%
YoY %	5.74%	0.11%	-6.26%	-17.68%	4.22%	48.79%	-	-
Horiz. %	126.67%	119.79%	119.66%	127.65%	155.07%	148.79%	100.00%	-
EPS	139.58	132.48	126.90	150.98	157.58	171.44	126.77	1.61%
YoY %	5.36%	4.40%	-15.95%	-4.19%	-8.08%	35.24%	-	-
Horiz. %	110.10%	104.50%	100.10%	119.10%	124.30%	135.24%	100.00%	-
DPS	0.00	165.00	178.25	125.00	120.00	90.00	70.00	-
YoY %	0.00%	-7.43%	42.60%	4.17%	33.33%	28.57%	-	-
Horiz. %	0.00%	235.71%	254.64%	178.57%	171.43%	128.57%	100.00%	-
NAPS	10.68	10.26	10.56	10.29	9.71	9.04	8.00	4.92%
YoY %	4.09%	-2.84%	2.62%	5.97%	7.41%	13.00%	-	-
Horiz. %	133.50%	128.25%	132.00%	128.62%	121.38%	113.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	254.70	240.86	240.60	257.09	312.32	299.66	201.39	3.98%
YoY %	5.75%	0.11%	-6.41%	-17.68%	4.22%	48.80%	-	-
Horiz. %	126.47%	119.60%	119.47%	127.66%	155.08%	148.80%	100.00%	-
EPS	69.67	66.13	63.35	75.49	78.79	85.72	63.38	1.58%
YoY %	5.35%	4.39%	-16.08%	-4.19%	-8.08%	35.25%	-	-
Horiz. %	109.92%	104.34%	99.95%	119.11%	124.31%	135.25%	100.00%	-
DPS	0.00	82.36	89.06	62.50	60.00	45.00	35.00	-
YoY %	0.00%	-7.52%	42.50%	4.17%	33.33%	28.57%	-	-
Horiz. %	0.00%	235.31%	254.46%	178.57%	171.43%	128.57%	100.00%	-
NAPS	5.3312	5.1216	5.2713	5.145	4.855	4.52	3.9997	4.90%
YoY %	4.09%	-2.84%	2.45%	5.97%	7.41%	13.01%	-	-
Horiz. %	133.29%	128.05%	131.79%	128.63%	121.38%	113.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	26.62	26.70	27.98	28.10	25.90	19.80	14.18	-
P/RPS	5.22	5.53	5.81	5.46	4.15	3.30	3.52	6.78%
YoY %	-5.61%	-4.82%	6.41%	31.57%	25.76%	-6.25%	-	-
Horiz. %	148.30%	157.10%	165.06%	155.11%	117.90%	93.75%	100.00%	-
P/EPS	19.07	20.15	22.05	18.61	16.44	11.55	11.19	9.28%
YoY %	-5.36%	-8.62%	18.48%	13.20%	42.34%	3.22%	-	-
Horiz. %	170.42%	180.07%	197.05%	166.31%	146.92%	103.22%	100.00%	-
EY	5.24	4.96	4.54	5.37	6.08	8.66	8.94	-8.51%
YoY %	5.65%	9.25%	-15.46%	-11.68%	-29.79%	-3.13%	-	-
Horiz. %	58.61%	55.48%	50.78%	60.07%	68.01%	96.87%	100.00%	-
DY	0.00	6.18	6.37	4.45	4.63	4.55	4.94	-
YoY %	0.00%	-2.98%	43.15%	-3.89%	1.76%	-7.89%	-	-
Horiz. %	0.00%	125.10%	128.95%	90.08%	93.72%	92.11%	100.00%	-
P/NAPS	2.49	2.60	2.65	2.73	2.67	2.19	1.77	5.84%
YoY %	-4.23%	-1.89%	-2.93%	2.25%	21.92%	23.73%	-	-
Horiz. %	140.68%	146.89%	149.72%	154.24%	150.85%	123.73%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	01/08/16	24/08/15	25/08/14	26/08/13	27/08/12	22/08/11	24/08/10	-
Price	26.54	26.82	27.32	25.94	27.00	18.38	14.84	-
P/RPS	5.20	5.56	5.67	5.04	4.32	3.07	3.68	5.92%
YoY %	-6.47%	-1.94%	12.50%	16.67%	40.72%	-16.58%	-	-
Horiz. %	141.30%	151.09%	154.08%	136.96%	117.39%	83.42%	100.00%	-
P/EPS	19.01	20.24	21.53	17.18	17.13	10.72	11.71	8.40%
YoY %	-6.08%	-5.99%	25.32%	0.29%	59.79%	-8.45%	-	-
Horiz. %	162.34%	172.84%	183.86%	146.71%	146.29%	91.55%	100.00%	-
EY	5.26	4.94	4.65	5.82	5.84	9.33	8.54	-7.75%
YoY %	6.48%	6.24%	-20.10%	-0.34%	-37.41%	9.25%	-	-
Horiz. %	61.59%	57.85%	54.45%	68.15%	68.38%	109.25%	100.00%	-
DY	0.00	6.15	6.52	4.82	4.44	4.90	4.72	-
YoY %	0.00%	-5.67%	35.27%	8.56%	-9.39%	3.81%	-	-
Horiz. %	0.00%	130.30%	138.14%	102.12%	94.07%	103.81%	100.00%	-
P/NAPS	2.49	2.61	2.59	2.52	2.78	2.03	1.86	4.97%
YoY %	-4.60%	0.77%	2.78%	-9.35%	36.95%	9.14%	-	-
Horiz. %	133.87%	140.32%	139.25%	135.48%	149.46%	109.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos