[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.26%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 732,820 816,674 825,061 790,178 829,344 1,030,925 1,031,774 -20.41%
PBT 258,248 372,797 373,941 320,378 295,108 397,818 420,952 -27.82%
Tax -62,752 -91,913 -90,628 -80,038 -71,904 -98,259 -103,205 -28.25%
NP 195,496 280,884 283,313 240,340 223,204 299,559 317,746 -27.68%
-
NP to SH 195,616 281,475 284,242 241,622 223,188 299,559 317,746 -27.65%
-
Tax Rate 24.30% 24.65% 24.24% 24.98% 24.37% 24.70% 24.52% -
Total Cost 537,324 535,790 541,748 549,838 606,140 731,366 714,028 -17.28%
-
Net Worth 1,689,789 1,637,982 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 13.11%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 145,690 - - - 104,064 - -
Div Payout % - 51.76% - - - 34.74% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,689,789 1,637,982 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 13.11%
NOSH 208,102 208,129 208,124 208,151 208,120 208,128 208,130 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.68% 34.39% 34.34% 30.42% 26.91% 29.06% 30.80% -
ROE 11.58% 17.18% 17.76% 16.01% 15.00% 20.92% 22.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 352.14 392.39 396.43 379.62 398.49 495.33 495.73 -20.40%
EPS 94.00 135.24 136.57 116.08 107.24 143.93 152.67 -27.64%
DPS 0.00 70.00 0.00 0.00 0.00 50.00 0.00 -
NAPS 8.12 7.87 7.69 7.25 7.15 6.88 6.75 13.12%
Adjusted Per Share Value based on latest NOSH - 208,111
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 176.05 196.19 198.20 189.82 199.23 247.66 247.86 -20.40%
EPS 46.99 67.62 68.28 58.04 53.62 71.96 76.33 -27.65%
DPS 0.00 35.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 4.0594 3.9349 3.8448 3.6253 3.5748 3.4399 3.375 13.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 13.80 13.90 13.20 12.60 10.40 10.30 11.30 -
P/RPS 3.92 3.54 3.33 3.32 2.61 2.08 2.28 43.56%
P/EPS 14.68 10.28 9.67 10.85 9.70 7.16 7.40 57.94%
EY 6.81 9.73 10.35 9.21 10.31 13.97 13.51 -36.68%
DY 0.00 5.04 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.70 1.77 1.72 1.74 1.45 1.50 1.67 1.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 22/02/10 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 -
Price 14.10 13.34 13.50 13.10 10.90 10.80 10.40 -
P/RPS 4.00 3.40 3.41 3.45 2.74 2.18 2.10 53.72%
P/EPS 15.00 9.86 9.88 11.29 10.16 7.50 6.81 69.37%
EY 6.67 10.14 10.12 8.86 9.84 13.33 14.68 -40.92%
DY 0.00 5.25 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 1.74 1.70 1.76 1.81 1.52 1.57 1.54 8.48%

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