[UTDPLT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 9.18%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,210,218 1,016,407 994,735 995,530 1,060,434 1,458,672 1,090,288 1.75%
PBT 384,406 375,473 327,646 366,738 439,402 477,326 397,333 -0.54%
Tax -89,305 -95,847 -75,139 -90,827 -105,163 -116,773 -95,403 -1.09%
NP 295,101 279,626 252,507 275,911 334,239 360,553 301,930 -0.38%
-
NP to SH 294,109 278,827 251,435 274,939 334,230 360,502 301,500 -0.41%
-
Tax Rate 23.23% 25.53% 22.93% 24.77% 23.93% 24.46% 24.01% -
Total Cost 915,117 736,781 742,228 719,619 726,195 1,098,119 788,358 2.51%
-
Net Worth 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 2,066,773 1,858,463 4.63%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 498,701 214,880 260,167 249,761 187,318 -
Div Payout % - - 198.34% 78.16% 77.84% 69.28% 62.13% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,439,483 2,291,951 2,185,977 2,283,639 2,212,467 2,066,773 1,858,463 4.63%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,114 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 24.38% 27.51% 25.38% 27.71% 31.52% 24.72% 27.69% -
ROE 12.06% 12.17% 11.50% 12.04% 15.11% 17.44% 16.22% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 582.42 489.15 478.72 479.10 509.50 700.83 523.89 1.77%
EPS 141.54 134.19 121.00 132.31 160.58 173.21 144.87 -0.38%
DPS 0.00 0.00 240.00 103.25 125.00 120.00 90.00 -
NAPS 11.74 11.03 10.52 10.99 10.63 9.93 8.93 4.66%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 290.73 244.17 238.97 239.16 254.75 350.42 261.92 1.75%
EPS 70.65 66.98 60.40 66.05 80.29 86.60 72.43 -0.41%
DPS 0.00 0.00 119.80 51.62 62.50 60.00 45.00 -
NAPS 5.8604 5.506 5.2514 5.486 5.315 4.965 4.4646 4.63%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 28.50 26.96 26.00 25.10 27.20 24.98 17.10 -
P/RPS 4.89 5.51 5.43 5.24 5.34 3.56 3.26 6.98%
P/EPS 20.14 20.09 21.49 18.97 16.94 14.42 11.80 9.31%
EY 4.97 4.98 4.65 5.27 5.90 6.93 8.47 -8.49%
DY 0.00 0.00 9.23 4.11 4.60 4.80 5.26 -
P/NAPS 2.43 2.44 2.47 2.28 2.56 2.52 1.91 4.09%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 25/04/16 27/04/15 28/04/14 13/05/13 14/05/12 16/05/11 -
Price 28.90 26.80 26.80 25.20 27.24 25.00 17.60 -
P/RPS 4.96 5.48 5.60 5.26 5.35 3.57 3.36 6.70%
P/EPS 20.42 19.97 22.15 19.05 16.96 14.43 12.15 9.02%
EY 4.90 5.01 4.52 5.25 5.90 6.93 8.23 -8.27%
DY 0.00 0.00 8.96 4.10 4.59 4.80 5.11 -
P/NAPS 2.46 2.43 2.55 2.29 2.56 2.52 1.97 3.76%

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