[UTDPLT] QoQ Cumulative Quarter 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- 88.31%
YoY- -18.7%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 261,025 950,222 669,876 457,526 215,717 1,183,389 879,125 -55.52%
PBT 109,645 340,476 222,624 158,964 83,383 454,239 335,792 -52.61%
Tax -21,469 -87,989 -61,828 -37,281 -18,631 -111,688 -85,223 -60.14%
NP 88,176 252,487 160,796 121,683 64,752 342,551 250,569 -50.18%
-
NP to SH 87,745 251,831 160,761 121,720 64,637 342,241 250,033 -50.27%
-
Tax Rate 19.58% 25.84% 27.77% 23.45% 22.34% 24.59% 25.38% -
Total Cost 172,849 697,735 509,080 335,843 150,965 840,838 628,556 -57.74%
-
Net Worth 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 5.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 214,880 - - - 260,167 - -
Div Payout % - 85.33% - - - 76.02% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 5.05%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 33.78% 26.57% 24.00% 26.60% 30.02% 28.95% 28.50% -
ROE 3.84% 11.46% 7.41% 5.68% 2.92% 15.92% 11.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 125.62 456.58 321.85 219.82 103.64 568.57 422.38 -55.47%
EPS 42.23 121.00 77.24 58.48 31.06 164.43 120.13 -50.22%
DPS 0.00 103.25 0.00 0.00 0.00 125.00 0.00 -
NAPS 10.99 10.56 10.43 10.29 10.63 10.33 10.19 5.17%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.71 228.27 160.92 109.91 51.82 284.29 211.19 -55.52%
EPS 21.08 60.50 38.62 29.24 15.53 82.22 60.07 -50.27%
DPS 0.00 51.62 0.00 0.00 0.00 62.50 0.00 -
NAPS 5.486 5.2796 5.215 5.145 5.315 5.165 5.095 5.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 25.10 26.00 26.60 28.10 27.20 25.00 25.00 -
P/RPS 19.98 5.69 8.26 12.78 26.24 4.40 5.92 125.16%
P/EPS 59.44 21.49 34.44 48.05 87.59 15.20 20.81 101.44%
EY 1.68 4.65 2.90 2.08 1.14 6.58 4.81 -50.43%
DY 0.00 3.97 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 2.28 2.46 2.55 2.73 2.56 2.42 2.45 -4.68%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/04/14 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 -
Price 25.20 25.00 26.10 25.94 27.24 26.30 25.30 -
P/RPS 20.06 5.48 8.11 11.80 26.28 4.63 5.99 124.00%
P/EPS 59.68 20.66 33.79 44.36 87.71 15.99 21.06 100.38%
EY 1.68 4.84 2.96 2.25 1.14 6.25 4.75 -50.01%
DY 0.00 4.13 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 2.29 2.37 2.50 2.52 2.56 2.55 2.48 -5.17%

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