[UTDPLT] QoQ TTM Result on 31-Dec-2013 [#4] | Financial Results | I3investor

[UTDPLT] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

24-Feb-2014

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -0.45%

YoY- -26.42%

Quarter Report

UP-4QTR 2013.pdf

UTDPLT's Result

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,069,879	1,001,536	995,530	950,222	974,140	1,070,191	1,060,434	0.59%
YoY %	6.82%	0.60%	4.77%	-2.46%	-8.98%	0.92%	-	-
Horiz. %	100.89%	94.45%	93.88%	89.61%	91.86%	100.92%	100.00%	-
PBT	386,622	354,176	366,738	340,476	341,071	410,798	439,402	-8.17%
YoY %	9.16%	-3.43%	7.71%	-0.17%	-16.97%	-6.51%	-	-
Horiz. %	87.99%	80.60%	83.46%	77.49%	77.62%	93.49%	100.00%	-
Tax	-88,610	-88,824	-90,827	-87,989	-88,293	-96,784	-105,163	-10.78%
YoY %	0.24%	2.21%	-3.23%	0.34%	8.77%	7.97%	-	-
Horiz. %	84.26%	84.46%	86.37%	83.67%	83.96%	92.03%	100.00%	-
NP	298,012	265,352	275,911	252,487	252,778	314,014	334,239	-7.35%
YoY %	12.31%	-3.83%	9.28%	-0.12%	-19.50%	-6.05%	-	-
Horiz. %	89.16%	79.39%	82.55%	75.54%	75.63%	93.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,347	263,698	274,939	251,831	252,969	314,246	334,230	-7.69%
YoY %	12.38%	-4.09%	9.18%	-0.45%	-19.50%	-5.98%	-	-
Horiz. %	88.67%	78.90%	82.26%	75.35%	75.69%	94.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.92%	25.08%	24.77%	25.84%	25.89%	23.56%	23.93%	-
YoY %	-8.61%	1.25%	-4.14%	-0.19%	9.89%	-1.55%	-	-
Horiz. %	95.78%	104.81%	103.51%	107.98%	108.19%	98.45%	100.00%	-
Total Cost	771,867	736,184	719,619	697,735	721,362	756,177	726,195	4.14%
YoY %	4.85%	2.30%	3.14%	-3.28%	-4.60%	4.13%	-	-
Horiz. %	106.29%	101.38%	99.09%	96.08%	99.33%	104.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,111,218	2,194,288	2,283,639	2,197,710	2,170,840	2,141,701	2,212,467	-3.07%
YoY %	-3.79%	-3.91%	3.91%	1.24%	1.36%	-3.20%	-	-
Horiz. %	95.42%	99.18%	103.22%	99.33%	98.12%	96.80%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	370,724	370,724	214,880	214,880	260,167	260,167	260,167	26.60%
YoY %	0.00%	72.53%	0.00%	-17.41%	0.00%	0.00%	-	-
Horiz. %	142.49%	142.49%	82.59%	82.59%	100.00%	100.00%	100.00%	-
Div Payout %	125.10%	140.59%	78.16%	85.33%	102.85%	82.79%	77.84%	-
YoY %	-11.02%	79.87%	-8.40%	-17.03%	24.23%	6.36%	-	-
Horiz. %	160.71%	180.61%	100.41%	109.62%	132.13%	106.36%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	2,111,218	2,194,288	2,283,639	2,197,710	2,170,840	2,141,701	2,212,467	-3.07%
YoY %	-3.79%	-3.91%	3.91%	1.24%	1.36%	-3.20%	-	-
Horiz. %	95.42%	99.18%	103.22%	99.33%	98.12%	96.80%	100.00%	-
NOSH	207,797	208,134	208,134	208,134	208,134	208,134	208,134	-0.10%
YoY %	-0.16%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.84%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	27.85%	26.49%	27.71%	26.57%	25.95%	29.34%	31.52%	-
YoY %	5.13%	-4.40%	4.29%	2.39%	-11.55%	-6.92%	-	-
Horiz. %	88.36%	84.04%	87.91%	84.30%	82.33%	93.08%	100.00%	-
ROE	14.04%	12.02%	12.04%	11.46%	11.65%	14.67%	15.11%	-
YoY %	16.81%	-0.17%	5.06%	-1.63%	-20.59%	-2.91%	-	-
Horiz. %	92.92%	79.55%	79.68%	75.84%	77.10%	97.09%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	514.87	481.99	479.10	456.58	468.03	514.18	509.50	0.70%
YoY %	6.82%	0.60%	4.93%	-2.45%	-8.98%	0.92%	-	-
Horiz. %	101.05%	94.60%	94.03%	89.61%	91.86%	100.92%	100.00%	-
EPS	142.61	126.90	132.31	121.00	121.54	150.98	160.58	-7.60%
YoY %	12.38%	-4.09%	9.35%	-0.44%	-19.50%	-5.98%	-	-
Horiz. %	88.81%	79.03%	82.40%	75.35%	75.69%	94.02%	100.00%	-
DPS	178.25	178.25	103.25	103.25	125.00	125.00	125.00	26.66%
YoY %	0.00%	72.64%	0.00%	-17.40%	0.00%	0.00%	-	-
Horiz. %	142.60%	142.60%	82.60%	82.60%	100.00%	100.00%	100.00%	-
NAPS	10.16	10.56	10.99	10.56	10.43	10.29	10.63	-2.96%
YoY %	-3.79%	-3.91%	4.07%	1.25%	1.36%	-3.20%	-	-
Horiz. %	95.58%	99.34%	103.39%	99.34%	98.12%	96.80%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	257.02	240.60	239.16	228.27	234.02	257.09	254.75	0.59%
YoY %	6.82%	0.60%	4.77%	-2.46%	-8.97%	0.92%	-	-
Horiz. %	100.89%	94.45%	93.88%	89.61%	91.86%	100.92%	100.00%	-
EPS	71.19	63.35	66.05	60.50	60.77	75.49	80.29	-7.69%
YoY %	12.38%	-4.09%	9.17%	-0.44%	-19.50%	-5.98%	-	-
Horiz. %	88.67%	78.90%	82.26%	75.35%	75.69%	94.02%	100.00%	-
DPS	89.06	89.06	51.62	51.62	62.50	62.50	62.50	26.60%
YoY %	0.00%	72.53%	0.00%	-17.41%	0.00%	0.00%	-	-
Horiz. %	142.50%	142.50%	82.59%	82.59%	100.00%	100.00%	100.00%	-
NAPS	5.0718	5.2713	5.486	5.2796	5.215	5.145	5.315	-3.07%
YoY %	-3.78%	-3.91%	3.91%	1.24%	1.36%	-3.20%	-	-
Horiz. %	95.42%	99.18%	103.22%	99.33%	98.12%	96.80%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	26.68	27.98	25.10	26.00	26.60	28.10	27.20	-
P/RPS	5.18	5.81	5.24	5.69	5.68	5.46	5.34	-2.00%
YoY %	-10.84%	10.88%	-7.91%	0.18%	4.03%	2.25%	-	-
Horiz. %	97.00%	108.80%	98.13%	106.55%	106.37%	102.25%	100.00%	-
P/EPS	18.71	22.05	18.97	21.49	21.89	18.61	16.94	6.84%
YoY %	-15.15%	16.24%	-11.73%	-1.83%	17.62%	9.86%	-	-
Horiz. %	110.45%	130.17%	111.98%	126.86%	129.22%	109.86%	100.00%	-
EY	5.35	4.54	5.27	4.65	4.57	5.37	5.90	-6.30%
YoY %	17.84%	-13.85%	13.33%	1.75%	-14.90%	-8.98%	-	-
Horiz. %	90.68%	76.95%	89.32%	78.81%	77.46%	91.02%	100.00%	-
DY	6.68	6.37	4.11	3.97	4.70	4.45	4.60	28.20%
YoY %	4.87%	54.99%	3.53%	-15.53%	5.62%	-3.26%	-	-
Horiz. %	145.22%	138.48%	89.35%	86.30%	102.17%	96.74%	100.00%	-
P/NAPS	2.63	2.65	2.28	2.46	2.55	2.73	2.56	1.81%
YoY %	-0.75%	16.23%	-7.32%	-3.53%	-6.59%	6.64%	-	-
Horiz. %	102.73%	103.52%	89.06%	96.09%	99.61%	106.64%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	25/08/14	28/04/14	24/02/14	25/11/13	26/08/13	13/05/13	-
Price	23.00	27.32	25.20	25.00	26.10	25.94	27.24	-
P/RPS	4.47	5.67	5.26	5.48	5.58	5.04	5.35	-11.28%
YoY %	-21.16%	7.79%	-4.01%	-1.79%	10.71%	-5.79%	-	-
Horiz. %	83.55%	105.98%	98.32%	102.43%	104.30%	94.21%	100.00%	-
P/EPS	16.13	21.53	19.05	20.66	21.47	17.18	16.96	-3.28%
YoY %	-25.08%	13.02%	-7.79%	-3.77%	24.97%	1.30%	-	-
Horiz. %	95.11%	126.95%	112.32%	121.82%	126.59%	101.30%	100.00%	-
EY	6.20	4.65	5.25	4.84	4.66	5.82	5.90	3.35%
YoY %	33.33%	-11.43%	8.47%	3.86%	-19.93%	-1.36%	-	-
Horiz. %	105.08%	78.81%	88.98%	82.03%	78.98%	98.64%	100.00%	-
DY	7.75	6.52	4.10	4.13	4.79	4.82	4.59	41.74%
YoY %	18.87%	59.02%	-0.73%	-13.78%	-0.62%	5.01%	-	-
Horiz. %	168.85%	142.05%	89.32%	89.98%	104.36%	105.01%	100.00%	-
P/NAPS	2.26	2.59	2.29	2.37	2.50	2.52	2.56	-7.96%
YoY %	-12.74%	13.10%	-3.38%	-5.20%	-0.79%	-1.56%	-	-
Horiz. %	88.28%	101.17%	89.45%	92.58%	97.66%	98.44%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

MovingChart

The Growing Demand for Ports in Malaysia: Two Hidden Gems Waiting to be Discovered??

2

Mybloglol

The Data Centre Boom in Malaysia — Great Opportunities Ahead??

3

Chaos Stock

Kucingko Berhad 草拟招股书（Prospectus Exposure）

4

save malaysia!

PMX vows to immediately tackle weak governance, bust incidences of graft that impoverishes nation

5

Bull Run Stock for Year 2024

GOB - The Big Laggard Stock in the Property Bull Run Sector

6

Bornin63

Kinergy Advancement Berhad: Financial Performance and Prospects on Sustainable Energy

7

save malaysia!

Can bullish sentiment on Bursa Malaysia continue?

8

save malaysia!

A new phase of economic growth for Malaysia but uncertainties remain — Paolo Casadio and Geoffrey Williams

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

591

3

HONG LEONG INDUSTRIES BHD

563

4

PERAK TRANSIT BERHAD

553

5

PUBLIC BANK BHD

255

6

MALAYAN BANKING BHD

250

7

MY E.G. SERVICES BHD

214

8

YTL POWER INTERNATIONAL BHD

211

9

VSTECS BERHAD

211

10

GENTING BHD

197

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....