[UTDPLT] YoY 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- -11.69%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 277,734 255,692 247,815 241,809 232,052 390,626 233,527 2.92%
PBT 86,975 90,080 63,019 75,581 104,185 140,396 71,726 3.26%
Tax -14,412 -19,853 -16,647 -18,650 -27,029 -30,810 -17,437 -3.12%
NP 72,563 70,227 46,372 56,931 77,156 109,586 54,289 4.94%
-
NP to SH 72,352 69,685 45,842 57,083 77,067 109,586 54,257 4.90%
-
Tax Rate 16.57% 22.04% 26.42% 24.68% 25.94% 21.95% 24.31% -
Total Cost 205,171 185,465 201,443 184,878 154,896 281,040 179,238 2.27%
-
Net Worth 2,219,223 2,131,951 2,194,288 2,141,701 2,020,983 1,881,533 1,664,963 4.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 155,844 - - - - -
Div Payout % - - 339.96% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,219,223 2,131,951 2,194,288 2,141,701 2,020,983 1,881,533 1,664,963 4.90%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,120 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 26.13% 27.47% 18.71% 23.54% 33.25% 28.05% 23.25% -
ROE 3.26% 3.27% 2.09% 2.67% 3.81% 5.82% 3.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.66 123.05 119.26 116.18 111.49 187.68 112.21 2.95%
EPS 34.82 33.54 22.06 27.43 37.03 52.65 26.07 4.93%
DPS 0.00 0.00 75.00 0.00 0.00 0.00 0.00 -
NAPS 10.68 10.26 10.56 10.29 9.71 9.04 8.00 4.92%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.72 61.42 59.53 58.09 55.75 93.84 56.10 2.92%
EPS 17.38 16.74 11.01 13.71 18.51 26.33 13.03 4.91%
DPS 0.00 0.00 37.44 0.00 0.00 0.00 0.00 -
NAPS 5.3312 5.1216 5.2713 5.145 4.855 4.52 3.9997 4.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 26.62 26.70 27.98 28.10 25.90 19.80 14.18 -
P/RPS 19.92 21.70 23.46 24.19 23.23 10.55 12.64 7.86%
P/EPS 76.45 79.62 126.83 102.46 69.95 37.61 54.39 5.83%
EY 1.31 1.26 0.79 0.98 1.43 2.66 1.84 -5.50%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.60 2.65 2.73 2.67 2.19 1.77 5.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 01/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 24/08/10 -
Price 26.54 26.82 27.32 25.94 27.00 18.38 14.84 -
P/RPS 19.86 21.80 22.91 22.33 24.22 9.79 13.23 6.99%
P/EPS 76.22 79.97 123.84 94.58 72.92 34.91 56.92 4.98%
EY 1.31 1.25 0.81 1.06 1.37 2.86 1.76 -4.79%
DY 0.00 0.00 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.61 2.59 2.52 2.78 2.03 1.86 4.97%

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