[UTDPLT] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

14-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -3.6%

YoY- 19.57%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	994,735	995,530	1,060,434	1,458,672	1,090,288	792,543	1,020,023	-0.41%
YoY %	-0.08%	-6.12%	-27.30%	33.79%	37.57%	-22.30%	-	-
Horiz. %	97.52%	97.60%	103.96%	143.00%	106.89%	77.70%	100.00%	-
PBT	327,646	366,738	439,402	477,326	397,333	363,582	383,929	-2.60%
YoY %	-10.66%	-16.54%	-7.95%	20.13%	9.28%	-5.30%	-	-
Horiz. %	85.34%	95.52%	114.45%	124.33%	103.49%	94.70%	100.00%	-
Tax	-75,139	-90,827	-105,163	-116,773	-95,403	-89,625	-97,529	-4.25%
YoY %	17.27%	13.63%	9.94%	-22.40%	-6.45%	8.10%	-	-
Horiz. %	77.04%	93.13%	107.83%	119.73%	97.82%	91.90%	100.00%	-
NP	252,507	275,911	334,239	360,553	301,930	273,957	286,400	-2.07%
YoY %	-8.48%	-17.45%	-7.30%	19.42%	10.21%	-4.34%	-	-
Horiz. %	88.17%	96.34%	116.70%	125.89%	105.42%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	251,435	274,939	334,230	360,502	301,500	274,582	286,396	-2.14%
YoY %	-8.55%	-17.74%	-7.29%	19.57%	9.80%	-4.13%	-	-
Horiz. %	87.79%	96.00%	116.70%	125.88%	105.27%	95.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.93%	24.77%	23.93%	24.46%	24.01%	24.65%	25.40%	-
YoY %	-7.43%	3.51%	-2.17%	1.87%	-2.60%	-2.95%	-	-
Horiz. %	90.28%	97.52%	94.21%	96.30%	94.53%	97.05%	100.00%	-
Total Cost	742,228	719,619	726,195	1,098,119	788,358	518,586	733,623	0.19%
YoY %	3.14%	-0.91%	-33.87%	39.29%	52.02%	-29.31%	-	-
Horiz. %	101.17%	98.09%	98.99%	149.68%	107.46%	70.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,185,977	2,283,639	2,212,467	2,066,773	1,858,463	1,689,789	1,488,058	6.61%
YoY %	-4.28%	3.22%	7.05%	11.21%	9.98%	13.56%	-	-
Horiz. %	146.90%	153.46%	148.68%	138.89%	124.89%	113.56%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	498,701	214,880	260,167	249,761	187,318	145,702	104,058	29.83%
YoY %	132.08%	-17.41%	4.17%	33.34%	28.56%	40.02%	-	-
Horiz. %	479.25%	206.50%	250.02%	240.02%	180.01%	140.02%	100.00%	-
Div Payout %	198.34%	78.16%	77.84%	69.28%	62.13%	53.06%	36.33%	-
YoY %	153.76%	0.41%	12.36%	11.51%	17.09%	46.05%	-	-
Horiz. %	545.94%	215.14%	214.26%	190.70%	171.02%	146.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	2,185,977	2,283,639	2,212,467	2,066,773	1,858,463	1,689,789	1,488,058	6.61%
YoY %	-4.28%	3.22%	7.05%	11.21%	9.98%	13.56%	-	-
Horiz. %	146.90%	153.46%	148.68%	138.89%	124.89%	113.56%	100.00%	-
NOSH	208,134	208,134	208,134	208,134	208,114	208,102	208,120	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.99%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	25.38%	27.71%	31.52%	24.72%	27.69%	34.57%	28.08%	-
YoY %	-8.41%	-12.09%	27.51%	-10.73%	-19.90%	23.11%	-	-
Horiz. %	90.38%	98.68%	112.25%	88.03%	98.61%	123.11%	100.00%	-
ROE	11.50%	12.04%	15.11%	17.44%	16.22%	16.25%	19.25%	-
YoY %	-4.49%	-20.32%	-13.36%	7.52%	-0.18%	-15.58%	-	-
Horiz. %	59.74%	62.55%	78.49%	90.60%	84.26%	84.42%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	478.72	479.10	509.50	700.83	523.89	380.84	490.11	-0.39%
YoY %	-0.08%	-5.97%	-27.30%	33.77%	37.56%	-22.29%	-	-
Horiz. %	97.68%	97.75%	103.96%	142.99%	106.89%	77.71%	100.00%	-
EPS	121.00	132.31	160.58	173.21	144.87	131.95	137.61	-2.12%
YoY %	-8.55%	-17.60%	-7.29%	19.56%	9.79%	-4.11%	-	-
Horiz. %	87.93%	96.15%	116.69%	125.87%	105.28%	95.89%	100.00%	-
DPS	240.00	103.25	125.00	120.00	90.00	70.00	50.00	29.86%
YoY %	132.45%	-17.40%	4.17%	33.33%	28.57%	40.00%	-	-
Horiz. %	480.00%	206.50%	250.00%	240.00%	180.00%	140.00%	100.00%	-
NAPS	10.52	10.99	10.63	9.93	8.93	8.12	7.15	6.64%
YoY %	-4.28%	3.39%	7.05%	11.20%	9.98%	13.57%	-	-
Horiz. %	147.13%	153.71%	148.67%	138.88%	124.90%	113.57%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	238.97	239.16	254.75	350.42	261.92	190.39	245.04	-0.41%
YoY %	-0.08%	-6.12%	-27.30%	33.79%	37.57%	-22.30%	-	-
Horiz. %	97.52%	97.60%	103.96%	143.01%	106.89%	77.70%	100.00%	-
EPS	60.40	66.05	80.29	86.60	72.43	65.96	68.80	-2.14%
YoY %	-8.55%	-17.74%	-7.29%	19.56%	9.81%	-4.13%	-	-
Horiz. %	87.79%	96.00%	116.70%	125.87%	105.28%	95.87%	100.00%	-
DPS	119.80	51.62	62.50	60.00	45.00	35.00	25.00	29.82%
YoY %	132.08%	-17.41%	4.17%	33.33%	28.57%	40.00%	-	-
Horiz. %	479.20%	206.48%	250.00%	240.00%	180.00%	140.00%	100.00%	-
NAPS	5.2514	5.486	5.315	4.965	4.4646	4.0594	3.5748	6.61%
YoY %	-4.28%	3.22%	7.05%	11.21%	9.98%	13.56%	-	-
Horiz. %	146.90%	153.46%	148.68%	138.89%	124.89%	113.56%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	26.00	25.10	27.20	24.98	17.10	13.80	10.40	-
P/RPS	5.43	5.24	5.34	3.56	3.26	3.62	2.12	16.96%
YoY %	3.63%	-1.87%	50.00%	9.20%	-9.94%	70.75%	-	-
Horiz. %	256.13%	247.17%	251.89%	167.92%	153.77%	170.75%	100.00%	-
P/EPS	21.49	18.97	16.94	14.42	11.80	10.46	7.56	19.01%
YoY %	13.28%	11.98%	17.48%	22.20%	12.81%	38.36%	-	-
Horiz. %	284.26%	250.93%	224.07%	190.74%	156.08%	138.36%	100.00%	-
EY	4.65	5.27	5.90	6.93	8.47	9.56	13.23	-15.98%
YoY %	-11.76%	-10.68%	-14.86%	-18.18%	-11.40%	-27.74%	-	-
Horiz. %	35.15%	39.83%	44.60%	52.38%	64.02%	72.26%	100.00%	-
DY	9.23	4.11	4.60	4.80	5.26	5.07	4.81	11.46%
YoY %	124.57%	-10.65%	-4.17%	-8.75%	3.75%	5.41%	-	-
Horiz. %	191.89%	85.45%	95.63%	99.79%	109.36%	105.41%	100.00%	-
P/NAPS	2.47	2.28	2.56	2.52	1.91	1.70	1.45	9.27%
YoY %	8.33%	-10.94%	1.59%	31.94%	12.35%	17.24%	-	-
Horiz. %	170.34%	157.24%	176.55%	173.79%	131.72%	117.24%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	27/04/15	28/04/14	13/05/13	14/05/12	16/05/11	17/05/10	18/05/09	-
Price	26.80	25.20	27.24	25.00	17.60	14.10	10.90	-
P/RPS	5.60	5.26	5.35	3.57	3.36	3.70	2.22	16.66%
YoY %	6.46%	-1.68%	49.86%	6.25%	-9.19%	66.67%	-	-
Horiz. %	252.25%	236.94%	240.99%	160.81%	151.35%	166.67%	100.00%	-
P/EPS	22.15	19.05	16.96	14.43	12.15	10.69	7.92	18.68%
YoY %	16.27%	12.32%	17.53%	18.77%	13.66%	34.97%	-	-
Horiz. %	279.67%	240.53%	214.14%	182.20%	153.41%	134.97%	100.00%	-
EY	4.52	5.25	5.90	6.93	8.23	9.36	12.62	-15.72%
YoY %	-13.90%	-11.02%	-14.86%	-15.80%	-12.07%	-25.83%	-	-
Horiz. %	35.82%	41.60%	46.75%	54.91%	65.21%	74.17%	100.00%	-
DY	8.96	4.10	4.59	4.80	5.11	4.96	4.59	11.78%
YoY %	118.54%	-10.68%	-4.37%	-6.07%	3.02%	8.06%	-	-
Horiz. %	195.21%	89.32%	100.00%	104.58%	111.33%	108.06%	100.00%	-
P/NAPS	2.55	2.29	2.56	2.52	1.97	1.74	1.52	9.00%
YoY %	11.35%	-10.55%	1.59%	27.92%	13.22%	14.47%	-	-
Horiz. %	167.76%	150.66%	168.42%	165.79%	129.61%	114.47%	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