[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.47%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,113,544 995,107 923,033 833,464 732,820 816,674 825,061 22.15%
PBT 449,740 349,460 322,878 272,576 258,248 372,797 373,941 13.10%
Tax -105,352 -84,753 -79,520 -66,250 -62,752 -91,913 -90,628 10.56%
NP 344,388 264,707 243,358 206,326 195,496 280,884 283,313 13.91%
-
NP to SH 344,388 264,307 243,237 206,322 195,616 281,475 284,242 13.66%
-
Tax Rate 23.43% 24.25% 24.63% 24.31% 24.30% 24.65% 24.24% -
Total Cost 769,156 730,400 679,674 627,138 537,324 535,790 541,748 26.34%
-
Net Worth 1,858,463 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 10.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 187,318 - - - 145,690 - -
Div Payout % - 70.87% - - - 51.76% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,858,463 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 10.48%
NOSH 208,114 208,132 208,132 208,153 208,102 208,129 208,124 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.93% 26.60% 26.37% 24.76% 26.68% 34.39% 34.34% -
ROE 18.53% 14.92% 13.93% 12.39% 11.58% 17.18% 17.76% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 535.06 478.11 443.48 400.41 352.14 392.39 396.43 22.15%
EPS 165.48 126.99 116.87 99.12 94.00 135.24 136.57 13.66%
DPS 0.00 90.00 0.00 0.00 0.00 70.00 0.00 -
NAPS 8.93 8.51 8.39 8.00 8.12 7.87 7.69 10.49%
Adjusted Per Share Value based on latest NOSH - 208,120
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 267.51 239.05 221.74 200.22 176.05 196.19 198.20 22.15%
EPS 82.73 63.49 58.43 49.56 46.99 67.62 68.28 13.66%
DPS 0.00 45.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 4.4646 4.255 4.195 4.0004 4.0594 3.9349 3.8448 10.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 17.10 17.10 15.58 14.18 13.80 13.90 13.20 -
P/RPS 3.20 3.58 3.51 3.54 3.92 3.54 3.33 -2.62%
P/EPS 10.33 13.47 13.33 14.31 14.68 10.28 9.67 4.50%
EY 9.68 7.43 7.50 6.99 6.81 9.73 10.35 -4.36%
DY 0.00 5.26 0.00 0.00 0.00 5.04 0.00 -
P/NAPS 1.91 2.01 1.86 1.77 1.70 1.77 1.72 7.24%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 19/11/09 -
Price 17.60 16.80 17.70 14.84 14.10 13.34 13.50 -
P/RPS 3.29 3.51 3.99 3.71 4.00 3.40 3.41 -2.36%
P/EPS 10.64 13.23 15.15 14.97 15.00 9.86 9.88 5.06%
EY 9.40 7.56 6.60 6.68 6.67 10.14 10.12 -4.80%
DY 0.00 5.36 0.00 0.00 0.00 5.25 0.00 -
P/NAPS 1.97 1.97 2.11 1.86 1.74 1.70 1.76 7.81%

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