[UTDPLT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

13-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -2.34%

YoY- -7.29%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	950,222	974,140	1,070,191	1,060,434	1,183,389	1,169,497	1,300,098	-18.81%
YoY %	-2.46%	-8.98%	0.92%	-10.39%	1.19%	-10.05%	-	-
Horiz. %	73.09%	74.93%	82.32%	81.57%	91.02%	89.95%	100.00%	-
PBT	340,476	341,071	410,798	439,402	454,239	439,117	441,115	-15.81%
YoY %	-0.17%	-16.97%	-6.51%	-3.27%	3.44%	-0.45%	-	-
Horiz. %	77.19%	77.32%	93.13%	99.61%	102.98%	99.55%	100.00%	-
Tax	-87,989	-88,293	-96,784	-105,163	-111,688	-115,795	-112,992	-15.31%
YoY %	0.34%	8.77%	7.97%	5.84%	3.55%	-2.48%	-	-
Horiz. %	77.87%	78.14%	85.66%	93.07%	98.85%	102.48%	100.00%	-
NP	252,487	252,778	314,014	334,239	342,551	323,322	328,123	-15.98%
YoY %	-0.12%	-19.50%	-6.05%	-2.43%	5.95%	-1.46%	-	-
Horiz. %	76.95%	77.04%	95.70%	101.86%	104.40%	98.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	251,831	252,969	314,246	334,230	342,241	323,151	327,983	-16.10%
YoY %	-0.45%	-19.50%	-5.98%	-2.34%	5.91%	-1.47%	-	-
Horiz. %	76.78%	77.13%	95.81%	101.90%	104.35%	98.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	25.89%	23.56%	23.93%	24.59%	26.37%	25.62%	-
YoY %	-0.19%	9.89%	-1.55%	-2.68%	-6.75%	2.93%	-	-
Horiz. %	100.86%	101.05%	91.96%	93.40%	95.98%	102.93%	100.00%	-
Total Cost	697,735	721,362	756,177	726,195	840,838	846,175	971,975	-19.77%
YoY %	-3.28%	-4.60%	4.13%	-13.63%	-0.63%	-12.94%	-	-
Horiz. %	71.79%	74.22%	77.80%	74.71%	86.51%	87.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,197,710	2,170,840	2,141,701	2,212,467	2,150,026	2,120,888	2,020,983	5.73%
YoY %	1.24%	1.36%	-3.20%	2.90%	1.37%	4.94%	-	-
Horiz. %	108.74%	107.42%	105.97%	109.47%	106.39%	104.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	214,880	260,167	260,167	260,167	260,167	249,761	249,761	-9.51%
YoY %	-17.41%	0.00%	0.00%	0.00%	4.17%	0.00%	-	-
Horiz. %	86.03%	104.17%	104.17%	104.17%	104.17%	100.00%	100.00%	-
Div Payout %	85.33%	102.85%	82.79%	77.84%	76.02%	77.29%	76.15%	-
YoY %	-17.03%	24.23%	6.36%	2.39%	-1.64%	1.50%	-	-
Horiz. %	112.06%	135.06%	108.72%	102.22%	99.83%	101.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	2,197,710	2,170,840	2,141,701	2,212,467	2,150,026	2,120,888	2,020,983	5.73%
YoY %	1.24%	1.36%	-3.20%	2.90%	1.37%	4.94%	-	-
Horiz. %	108.74%	107.42%	105.97%	109.47%	106.39%	104.94%	100.00%	-
NOSH	208,134	208,134	208,134	208,134	208,134	208,134	208,134	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	26.57%	25.95%	29.34%	31.52%	28.95%	27.65%	25.24%	-
YoY %	2.39%	-11.55%	-6.92%	8.88%	4.70%	9.55%	-	-
Horiz. %	105.27%	102.81%	116.24%	124.88%	114.70%	109.55%	100.00%	-
ROE	11.46%	11.65%	14.67%	15.11%	15.92%	15.24%	16.23%	-
YoY %	-1.63%	-20.59%	-2.91%	-5.09%	4.46%	-6.10%	-	-
Horiz. %	70.61%	71.78%	90.39%	93.10%	98.09%	93.90%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	456.58	468.03	514.18	509.50	568.57	561.90	624.64	-18.80%
YoY %	-2.45%	-8.98%	0.92%	-10.39%	1.19%	-10.04%	-	-
Horiz. %	73.09%	74.93%	82.32%	81.57%	91.02%	89.96%	100.00%	-
EPS	121.00	121.54	150.98	160.58	164.43	155.26	157.58	-16.10%
YoY %	-0.44%	-19.50%	-5.98%	-2.34%	5.91%	-1.47%	-	-
Horiz. %	76.79%	77.13%	95.81%	101.90%	104.35%	98.53%	100.00%	-
DPS	103.25	125.00	125.00	125.00	125.00	120.00	120.00	-9.51%
YoY %	-17.40%	0.00%	0.00%	0.00%	4.17%	0.00%	-	-
Horiz. %	86.04%	104.17%	104.17%	104.17%	104.17%	100.00%	100.00%	-
NAPS	10.56	10.43	10.29	10.63	10.33	10.19	9.71	5.73%
YoY %	1.25%	1.36%	-3.20%	2.90%	1.37%	4.94%	-	-
Horiz. %	108.75%	107.42%	105.97%	109.47%	106.39%	104.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	228.27	234.02	257.09	254.75	284.29	280.95	312.32	-18.81%
YoY %	-2.46%	-8.97%	0.92%	-10.39%	1.19%	-10.04%	-	-
Horiz. %	73.09%	74.93%	82.32%	81.57%	91.03%	89.96%	100.00%	-
EPS	60.50	60.77	75.49	80.29	82.22	77.63	78.79	-16.10%
YoY %	-0.44%	-19.50%	-5.98%	-2.35%	5.91%	-1.47%	-	-
Horiz. %	76.79%	77.13%	95.81%	101.90%	104.35%	98.53%	100.00%	-
DPS	51.62	62.50	62.50	62.50	62.50	60.00	60.00	-9.51%
YoY %	-17.41%	0.00%	0.00%	0.00%	4.17%	0.00%	-	-
Horiz. %	86.03%	104.17%	104.17%	104.17%	104.17%	100.00%	100.00%	-
NAPS	5.2796	5.215	5.145	5.315	5.165	5.095	4.855	5.73%
YoY %	1.24%	1.36%	-3.20%	2.90%	1.37%	4.94%	-	-
Horiz. %	108.75%	107.42%	105.97%	109.47%	106.39%	104.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	26.00	26.60	28.10	27.20	25.00	25.00	25.90	-
P/RPS	5.69	5.68	5.46	5.34	4.40	4.45	4.15	23.34%
YoY %	0.18%	4.03%	2.25%	21.36%	-1.12%	7.23%	-	-
Horiz. %	137.11%	136.87%	131.57%	128.67%	106.02%	107.23%	100.00%	-
P/EPS	21.49	21.89	18.61	16.94	15.20	16.10	16.44	19.49%
YoY %	-1.83%	17.62%	9.86%	11.45%	-5.59%	-2.07%	-	-
Horiz. %	130.72%	133.15%	113.20%	103.04%	92.46%	97.93%	100.00%	-
EY	4.65	4.57	5.37	5.90	6.58	6.21	6.08	-16.32%
YoY %	1.75%	-14.90%	-8.98%	-10.33%	5.96%	2.14%	-	-
Horiz. %	76.48%	75.16%	88.32%	97.04%	108.22%	102.14%	100.00%	-
DY	3.97	4.70	4.45	4.60	5.00	4.80	4.63	-9.71%
YoY %	-15.53%	5.62%	-3.26%	-8.00%	4.17%	3.67%	-	-
Horiz. %	85.75%	101.51%	96.11%	99.35%	107.99%	103.67%	100.00%	-
P/NAPS	2.46	2.55	2.73	2.56	2.42	2.45	2.67	-5.30%
YoY %	-3.53%	-6.59%	6.64%	5.79%	-1.22%	-8.24%	-	-
Horiz. %	92.13%	95.51%	102.25%	95.88%	90.64%	91.76%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/02/14	25/11/13	26/08/13	13/05/13	25/02/13	26/11/12	27/08/12	-
Price	25.00	26.10	25.94	27.24	26.30	25.30	27.00	-
P/RPS	5.48	5.58	5.04	5.35	4.63	4.50	4.32	17.13%
YoY %	-1.79%	10.71%	-5.79%	15.55%	2.89%	4.17%	-	-
Horiz. %	126.85%	129.17%	116.67%	123.84%	107.18%	104.17%	100.00%	-
P/EPS	20.66	21.47	17.18	16.96	15.99	16.30	17.13	13.26%
YoY %	-3.77%	24.97%	1.30%	6.07%	-1.90%	-4.85%	-	-
Horiz. %	120.61%	125.34%	100.29%	99.01%	93.35%	95.15%	100.00%	-
EY	4.84	4.66	5.82	5.90	6.25	6.14	5.84	-11.73%
YoY %	3.86%	-19.93%	-1.36%	-5.60%	1.79%	5.14%	-	-
Horiz. %	82.88%	79.79%	99.66%	101.03%	107.02%	105.14%	100.00%	-
DY	4.13	4.79	4.82	4.59	4.75	4.74	4.44	-4.69%
YoY %	-13.78%	-0.62%	5.01%	-3.37%	0.21%	6.76%	-	-
Horiz. %	93.02%	107.88%	108.56%	103.38%	106.98%	106.76%	100.00%	-
P/NAPS	2.37	2.50	2.52	2.56	2.55	2.48	2.78	-10.06%
YoY %	-5.20%	-0.79%	-1.56%	0.39%	2.82%	-10.79%	-	-
Horiz. %	85.25%	89.93%	90.65%	92.09%	91.73%	89.21%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:55:00

EMA 5

5 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

955

SALCON

SALCON BHD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

927

HLIND

HONG LEONG INDUSTRIES BHD

863

YTLPOWR

YTL POWER INTERNATIONAL BHD

745

JCY

JCY INTERNATIONAL BERHAD

693

WCT

WCT HOLDINGS BERHAD

651

MAYBANK

MALAYAN BANKING BHD

593

GENTING

GENTING BHD

590

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

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....

Read More