First Quarter Report 2025
UNITED PLANTATIONS BERHAD
(Company Registration No. 191701000045 (240 A))
Jendarata Estate 36009 Teluk Intan Perak Darul Ridzuan Malaysia
United Plantations Berhad
Condensed Consolidated Statement of Comprehensive Income for the
Three Months Ended 31 March 2025
(The figures have not been audited)
--------------- Quarter ended 31 March ---------------
Changes
(RM'000)
2025 2024 (%)
Revenue | 517,632 | 476,747 | 8.6% |
Operating expenses | (309,494) | (311,181) | -0.5% |
Other operating income | 5,575 | 4,956 | 12.5% |
Finance costs | (9) | (8) | 12.5% |
Interest income | 5,632 | 6,913 | -18.5% |
Share of results of joint ventures | 3,088 | 1,021 | 202.4% |
Profit before taxation | 222,424 | 178,448 | 24.6% |
Income tax expense | (57,966) | (44,913) | 29.1% |
Profit after taxation | 164,458 | 133,535 | 23.2% |
Profit for the period | 164,458 | 133,535 | 23.2% |
Net profit attributable to: | |||
Equity holders of the parent | 163,263 | 132,872 | 22.9% |
Non-controlling interests | 1,195 | 663 | 80.2% |
164,458 | 133,535 | 23.2% | |
Earnings per share | |||
(i) Basic - based on 622,177,476 | |||
(2024:622,177,476) ordinary shares (sen) | 26.24 | 21.36 | 22.9% |
(ii) Fully diluted (not applicable) | - | - | - |
The Condensed Consolidated Statement of Comprehensive Income should be read in conjunction with the accompanying notes and the Annual Audited Financial Statements for the year ended 31 December 2024.
For comparative purpose, the earnings per share for the quarter ended 31 March 2024 has been adjusted to reflect the bonus issue of 1 bonus share for every 2 existing ordinary shares which was completed on 27
February 2025.
United Plantations Berhad l First Quarter Report 2025 l 1/15
United Plantations Berhad
Condensed Consolidated Statement of Comprehensive Income for the
Three Months Ended 31 March 2025
(The figures have not been audited)
-------------- Quarter ended 31 March --------------
Changes
(RM'000) | 2025 | 2024 | (%) |
Profit for the period | 164,458 | 133,535 | 23.2% |
Other comprehensive income: | |||
Items that will be reclassified subsequently | |||
to profit or loss: | |||
Currency translation differences | |||
arising from consolidation | (12,706) | (96) | 13135.4% |
Cash flow hedge | |||
- changes in fair value | (20,082) | (29,558) | -32.1% |
- transfers to profit or loss | 29,994 | 7,943 | 277.6% |
Total Comprehensive income | 161,664 | 111,824 | 44.6% |
Total comprehensive income attributable to: | |||
Equity holders of the parent | 161,104 | 111,165 | 44.9% |
Non-controlling interests | 560 | 659 | -15.0% |
161,664 | 111,824 | 44.6% |
The Condensed Consolidated Statement of Comprehensive Income should be read in conjunction with the accompanying notes and the Annual Audited Financial Statements for the year ended 31 December 2024.
United Plantations Berhad l First Quarter Report 2025 l 2/15
United Plantations Berhad
Condensed Consolidated Statement of Financial Position as at 31 March 2025
(The figures have not been audited)
31 March | 31 December | |
(RM'000) | 2025 | 2024 |
ASSETS | ||
Non-Current Assets | ||
Property, plant and equipment | 1,257,697 | 1,261,498 |
Right-of-use assets | 402,844 | 402,925 |
Associated company | 50 | 50 |
Joint Ventures | 90,321 | 87,233 |
Goodwill | 356,856 | 356,856 |
Other receivables | 1,422 | 405 |
Derivatives | - | 613 |
Total non-current assets | 2,109,190 | 2,109,580 |
Current Assets | ||
Biological assets | 63,216 | 63,180 |
Inventories | 294,699 | 228,485 |
Trade & other receivables | 217,631 | 304,696 |
Prepayments | 8,803 | 11,030 |
Tax recoverable | 33,761 | 35,085 |
Derivatives | 9,322 | 4,369 |
Cash and bank balances | 640,192 | 484,528 |
Short term funds | 2,311 | 2,291 |
Total current assets | 1,269,935 | 1,133,664 |
Total assets | 3,379,125 | 3,243,244 |
EQUITY AND LIABILITIES | ||
Equity attributable to equity holders of the parent | ||
Share capital | 390,054 | 390,054 |
Treasury shares | (18,668) | (18,668) |
Other reserves | (35,094) | (32,935) |
Retained profits | 2,624,591 | 2,461,328 |
2,960,883 | 2,799,779 | |
Non-controlling interests | 13,499 | 17,450 |
Total equity | 2,974,382 | 2,817,229 |
Non-Current Liabilities | ||
Deferred tax liabilities | 181,597 | 176,288 |
Retirement benefit obligations | 14,265 | 14,083 |
Derivatives | 146 | - |
Lease liabilities | 13,647 | 13,445 |
Total non-current liabilities | 209,655 | 203,816 |
Current Liabilities | ||
Trade & other payables | 126,669 | 141,924 |
Tax payable | 41,803 | 36,632 |
Retirement benefit obligations | 2,946 | 2,946 |
Lease liabilities | 3 | 3 |
Derivatives | 23,667 | 40,694 |
Total current liabilities | 195,088 | 222,199 |
Total liabilities | 404,743 | 426,015 |
Total equity and liabilities | 3,379,125 | 3,243,244 |
Net assets per share (RM) | 4.76 | 4.50 |
The Condensed Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes and the Annual Audited Financial Statements for the year ended 31 December 2024.
For comparative purpose, the net assets per share as at 31 December 2024 has been adjusted to reflect the bonus issue of 1 bonus share for every 2 existing ordinary shares which was completed on 27 February 2025.
United Plantations Berhad l First Quarter Report 2025 l 3/15
United Plantations Berhad
Condensed Statement of Changes in Equity for the Three Months Ended 31 March 2025
(The figures have not been audited) Attributable to Equity Holders of the Parent S h a r e C a p it a l
T r e a s u r y s h a r e s
R e t a i n e d p r o fit s
C a s h fl o w h e d g e r e s e r v e
C a p it a l r e s e r v e
T r a n s l a ti o n r e s e r v e
T o t al
N o n - c o n t r o lli n g i n t e r e s t s
T o t a l e q u it y
(RM'000) Balance at
1 January 2025 Total comprehensive
income for the period Dividends,
representing
total transaction
31 March 2025
(18,668)
2,624,591 (13,686)
(43,206)
13,499 2,974,382
with owners Balance at Balance at
1 January 2024 Total comprehensive
390,054
(18,668)
2,461,328
(23,598)
- 21,798
-
(31,135) 2,799,779
163,263
9,912
- 390,054
-
-
(12,071) 161,104
17,450
2,817,229
560
161,664
-
-
390,054
(18,668)
2,451,223 14,971
- 21,798
21,798
income for the period Balance at
- 390,054
- 132,872 2,584,095
(21,615) -
-
- 2,960,883
(4,511) (4,511)
(8,938)
2,850,440
16,980 2,867,420
(92)
111,165 2,961,605
659 111,824
31 March 2024
(18,668)
(6,644) 21,798
(9,030)
17,639 2,979,244
The Condensed Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes and the Annual Audited Financial Statements for the year ended 31 December 2024.
United Plantations Berhad l First Quarter Report 2025 l 4/15
United Plantations Berhad
Condensed Consolidated Cash Flow Statements for the Three Months Ended 31 March 2025
(The figures have not been audited)
3 Months ended
(RM'000)
31 March 2025 2024
Operating Activities
640,192 558,646
-Receipts from operations | 563,478 | 495,673 |
-Operating payments | (366,232) | (283,353) |
-Recovery/(placement) of deposits in derivative operations | 33,059 | (22,730) |
Cash flow from operations | 230,305 | 189,590 |
Other operating receipts | 3,896 | 4,831 |
Taxes paid | (49,285) | (39,838) |
Cash flow from operating activities | 184,916 | 154,583 |
Investing Activities | ||
- Proceeds from sale of property, plant and equipment | 1,679 | 125 |
- Investment in a joint venture | - | (500) |
- Interest received | 4,427 | 6,614 |
- Purchase of property, plant and equipment | (32,731) | (27,862) |
- Payment for right-of-use assets | (1,267) | (4,492) |
- Net change in short term funds | (20) | (160,122) |
Cash flow from investing activities | (27,912) | (186,237) |
Financing Activities | ||
- Dividends paid to non-controlling shareholders of a subsidiary | (4,511) | - |
- Finance costs paid | (9) | |
- Associated company | ||
- Joint venture | ||
Cash flow from financing activities | ||
Net Change in Cash & Cash Equivalents | ||
Cash & Cash Equivalents at beginning of year | ||
Cash & Cash Equivalents at end of period |
(8)
- 3,180 (1,340)
(3)
10,460 10,449
155,664
(21,205)
484,528 579,851
The Condensed Consolidated Cash Flow Statements should be read in conjunction with the Annual Audited Financial Statements for the year ended 31 December 2024.
Short Term Funds of RM2,311,000 (2024: RM213,851,000) are excluded from Cash Flow Statements due to reclassification of Short Term Funds from Cash & Cash Equivalents.
United Plantations Berhad l First Quarter Report 2025 l 5/15
A1) ACCOUNTING POLICIES AND BASIS OF PREPARATION
The interim financial statements of the Group for the financial quarter ended 31 March 2025 are unaudited and have been prepared in accordance with the requirements of Malaysian Financial Reporting Standard ("MFRS") 134: Interim Financial Reporting and paragraph 9.22 of the Main Market Listing Requirements of Bursa Malaysia Securities Berhad.
The interim financial statements should be read in conjunction with the audited financial statements for the year ended 31 December 2024. These explanatory notes attached to the interim financial statements provide an explanation of events and transactions that are significant to an understanding of the changes in the financial position and performance of the Group since the year ended 31 December 2024.
At the date of authorization of these interim financial statements, the following MFRSs were issued but not yet effective and have not been applied by the Group:
MFRS
Effective for annual
periods beginning
on or after
•
Annual Improvements to MFRS Accounting Standards - Volume 11
1 Jan 2026
•
Contracts Referencing Nature-dependent Electricity (Amendments
to MFRS 9 and MFRS 7)
1 Jan 2026
•
Amendments to MFRS 9 and MFRS 7: Classification and
Measurement of Financial Instruments
1 Jan 2026
•
Amendments to MFRS 18: Presentation and Disclosure in Financial
Statements
1 Jan 2027
•
Amendments to MFRS 19: Subsidiaries without Public
Accountability (Disclosures)
1 Jan 2027
•
Amendments to MFRS 10 and MFRS 128: Sale or Contribution of
Assets between an Investor and its Associate or Joint Venture
Deferred
A2) AUDIT REPORT
The auditor's report on the financial statements for the financial year ended 31 December 2024 was not qualified.
A3) SEASONAL AND CYCLICAL NATURE OF GROUP'S PRODUCTS AND OPERATIONS
The prices for the Group's products are not within the total control of the Group but are determined by the global supply and demand situation for edible oils and it is somewhat related to the price of mineral oil.
Crop production is seasonal. Based on statistics, the Group's production of crude palm oil ("CPO") and palm kernel ("PK") gradually increases from March/April, peaking around July to September, and then declines from October to February. This pattern can be affected by severe global weather conditions such as El-Nino and La Nina.
The prices obtainable for the Group's products as well as the volume of production, which is cyclical in nature, will determine the profits for the Group.
A4) EXCEPTIONAL AND EXTRAORDINARY ITEMS
There were no exceptional or extraordinary items for the current quarter.
A5) CHANGES IN ESTIMATES
There were no material changes to estimates made in prior quarter.
A6) EQUITY AND DEBT SECURITIES
As at 31 March 2025, the number of treasury shares held was 2,225,322 shares subsequent to the bonus issue of 1 bonus share for every 2 existing ordinary shares which was completed on 27 February 2025. There were no share buy-back nor any cancellation, re-sale or distribution of treasury shares in the current quarter. There was also no issuance of new shares or debt instruments in the current quarter.
A7) DIVIDENDS PAID
There was no dividend paid in the current quarter.
A8) SEGMENTAL INFORMATION
The revenues and profit generated by each of the Group's operating segments and segment assets and liabilities are summarised as follows:
3 months ended 31 March 2025
Other
(RM'000)
Plantations Refining Segments Elimination Total Segment Revenue:
External sales | 165,938 | 351,694 | - | - | 517,632 |
Inter-segment sales | 159,093 | - | - | (159,093) | - |
325,031 | 351,694 | - | (159,093) | 517,632 | |
Segment Results: | |||||
Operating profit/(loss) | 207,146 | 7,225 | (658) | - | 213,713 |
Investment and interest | |||||
income | 4,464 | 1,227 | 62 | (121) | 5,632 |
Interest expense | (9) | (121) | - | 121 | (9) |
Share of results of joint | |||||
ventures | 2 | 3,086 | - | - | 3,088 |
Profit before tax | 211,603 | 11,417 | (596) | - | 222,424 |
Taxation | (49,895) | (343) | (7,728) | - | (57,966) |
Profit after tax | 161,708 | 11,074 | (8,324) | - | 164,458 |
Assets: | |||||
Segment assets | 2,578,460 | 703,918 | 6,376 | - | 3,288,754 |
Investment in an | |||||
associated company | - | - | 50 | - | 50 |
Investment in joint | |||||
ventures | 494 | 89,827 | - | - | 90,321 |
Consolidated assets | 3,379,125 | ||||
Consolidated liabilities | 353,775 | 50,899 | 69 | - | 404,743 |
3 months ended 31 March 2024
Other
(RM'000) | Plantations | Total | |||
Segment Revenue: | |||||
External sales | 157,002 | 319,745 | - | - | 476,747 |
Inter-segment sales | 152,430 | - | - | (152,430) | - |
309,432 | 319,745 | - | (152,430) | 476,747 | |
Segment Results: | |||||
Operating profit/(loss) | 154,260 | 16,383 | (121) | - | 170,522 |
Investment and interest | |||||
income | 3,575 | 3,138 | 223 | (23) | 6,913 |
Interest expense | (7) | (24) | - | 23 | (8) |
Share of results of joint | |||||
ventures | (1) | 1,022 | - | - | 1,021 |
Profit before tax | 157,827 | 20,519 | 102 | - | 178,448 |
Taxation | (39,964) | (7,940) | (9) | - | (44,913) |
Profit after tax | 120,863 | 12,579 | 93 | - | 133,535 |
Assets: | |||||
Segment assets | 2,506,117 | 768,716 | 27,064 | - | 3,301,897 |
Investment in an | |||||
associated company | - | - | 50 | - | 50 |
Investment in joint | |||||
ventures | (12) | 65,535 | - | - | 65,523 |
Consolidated assets | 3,367,470 | ||||
Consolidated liabilities | 349,478 | 38,709 | 39 | - | 388,226 |
Refining Segments Elimination
A9) VALUATION OF PROPERTY, PLANT AND EQUIPMENT
The valuations of land and buildings have been brought forward without amendment from the financial statements for the year ended 31 December 2024.
A10) EVENTS AFTER THE BALANCE SHEET DATE
There were no material events after the balance sheet date.
A11) CHANGES IN THE COMPOSITION OF THE GROUP
There were no significant changes in the composition of the Group for the quarter including business combination, acquisition or disposal of subsidiaries and long-term investments, restructuring and discontinuing operations.
A12) CONTINGENT LIABILITIES AND CONTINGENT ASSETS
There were no contingent liabilities or contingent assets as at 23 April 2025.
B1) DIRECTORS' ANALYSIS OF THE GROUP'S PERFORMANCE FOR 3 MONTHS ENDED 31 MARCH 2025
The Group's revenue for the current quarter at RM517.6 million was higher by 8.6% as compared to RM476.7 million recorded in the corresponding quarter, due to the increases in revenues for the plantation and refinery segments in the current quarter mainly as a result of higher CPO and PK production and prices.
The Group's profit before tax at RM222.4 million for the current quarter was higher by 24.6% as compared to RM178.4 million in the corresponding quarter mainly due to higher contribution from the plantation segment.
Group net interest income at RM5.6 million was 18.5% lower than RM6.9 million recorded in the corresponding quarter as a result of lower deposits in the current quarter.
The analysis of the performance in accordance with the segments is as follows:
Plantations
The revenue from the major segment of the Group in the current quarter was higher by 5.0% when compared to the corresponding quarter last year due to higher CPO and PK production and higher average CPO and PK selling prices. Group CPO and PK production increased by 10.8% and 14.0% respectively, and the average CPO and PK selling prices at RM4,442/MT and RM3,288/MT were 6.3% and 57.9% higher respectively than the corresponding quarter.
The average selling prices of CPO and PK for the current and corresponding quarters were as shown below.
March 2025 | March 2024 | ||
Countries | Products | Current Quarter | Current Quarter |
(RM/MT) | (RM/MT) | ||
Malaysia | CPO | 4,568 | 4,314 |
Indonesia | CPO | 3,872 | 3,496 |
Average | CPO | 4,442 | 4,179 |
Malaysia | PK | 3,337 | 2,139 |
Indonesia | PK | 3,067 | 1,822 |
Average | PK | 3,288 | 2,083 |
As a result of the above, the profit before tax of this segment increased by 34.1% in the current quarter. CPO windfall tax incurred at RM10.8 million was 65.9% higher than the corresponding quarter because of higher MPOB prices and production.
Refinery
The revenue for the refinery segment increased by 10.0% to RM351.7 million in the current quarter from RM319.7 million in the corresponding quarter due to higher average selling prices as a result of higher CPO and PK prices. However, this segment despite the higher revenue recorded a 44.4% decrease in profit before tax in the current quarter. This was due to hedging losses through buy back of earlier sold BMD futures in the current quarter as opposed to the hedging gains in the corresponding quarter.
The profit before tax of the refinery segment as reported above includes the share of results of the joint-venture, Unifuji Sdn Bhd which has been equity accounted. The joint-venture recorded a profit before tax of RM7.5 million (contributing a share of profit after tax of RM3.1 million) in the current quarter which was higher than the profit before tax of RM2.7 million (share of profit after tax of RM1.02 million) in the corresponding quarter. The increase in profit is because of positive net foreign exchange gains in the current quarter, whereas the result in the corresponding quarter was negatively impacted by net foreign exchange losses.
