[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.64%
YoY- 89.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,354,688 1,398,386 1,477,352 1,338,024 1,113,544 995,107 923,033 29.11%
PBT 392,880 491,541 517,621 505,662 449,740 349,460 322,878 13.96%
Tax -100,624 -117,955 -116,510 -114,296 -105,352 -84,753 -79,520 16.97%
NP 292,256 373,586 401,110 391,366 344,388 264,707 243,358 12.97%
-
NP to SH 290,592 373,951 401,110 391,366 344,388 264,307 243,237 12.57%
-
Tax Rate 25.61% 24.00% 22.51% 22.60% 23.43% 24.25% 24.63% -
Total Cost 1,062,432 1,024,800 1,076,241 946,658 769,156 730,400 679,674 34.65%
-
Net Worth 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,204 1,746,230 11.87%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 249,761 - - - 187,318 - -
Div Payout % - 66.79% - - - 70.87% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,204 1,746,230 11.87%
NOSH 208,134 208,134 208,134 208,134 208,114 208,132 208,132 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.57% 26.72% 27.15% 29.25% 30.93% 26.60% 26.37% -
ROE 14.06% 18.73% 20.18% 20.80% 18.53% 14.92% 13.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 650.87 671.87 709.81 642.87 535.06 478.11 443.48 29.11%
EPS 139.60 179.67 192.72 188.04 165.48 126.99 116.87 12.56%
DPS 0.00 120.00 0.00 0.00 0.00 90.00 0.00 -
NAPS 9.93 9.59 9.55 9.04 8.93 8.51 8.39 11.87%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 325.44 335.93 354.90 321.43 267.51 239.05 221.74 29.11%
EPS 69.81 89.83 96.36 94.02 82.73 63.49 58.43 12.58%
DPS 0.00 60.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 4.965 4.795 4.775 4.52 4.4646 4.255 4.195 11.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 24.98 19.00 17.50 19.80 17.10 17.10 15.58 -
P/RPS 3.84 2.83 2.47 3.08 3.20 3.58 3.51 6.16%
P/EPS 17.89 10.58 9.08 10.53 10.33 13.47 13.33 21.64%
EY 5.59 9.46 11.01 9.50 9.68 7.43 7.50 -17.77%
DY 0.00 6.32 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 2.52 1.98 1.83 2.19 1.91 2.01 1.86 22.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 14/05/12 20/02/12 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 -
Price 25.00 22.76 18.30 18.38 17.60 16.80 17.70 -
P/RPS 3.84 3.39 2.58 2.86 3.29 3.51 3.99 -2.51%
P/EPS 17.91 12.67 9.50 9.77 10.64 13.23 15.15 11.79%
EY 5.58 7.89 10.53 10.23 9.40 7.56 6.60 -10.57%
DY 0.00 5.27 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 2.52 2.37 1.92 2.03 1.97 1.97 2.11 12.55%

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