[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.89%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,338,024 1,113,544 995,107 923,033 833,464 732,820 816,674 39.10%
PBT 505,662 449,740 349,460 322,878 272,576 258,248 372,797 22.60%
Tax -114,296 -105,352 -84,753 -79,520 -66,250 -62,752 -91,913 15.68%
NP 391,366 344,388 264,707 243,358 206,326 195,496 280,884 24.82%
-
NP to SH 391,366 344,388 264,307 243,237 206,322 195,616 281,475 24.64%
-
Tax Rate 22.60% 23.43% 24.25% 24.63% 24.31% 24.30% 24.65% -
Total Cost 946,658 769,156 730,400 679,674 627,138 537,324 535,790 46.30%
-
Net Worth 1,881,533 1,858,463 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 9.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 187,318 - - - 145,690 -
Div Payout % - - 70.87% - - - 51.76% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,881,533 1,858,463 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 9.70%
NOSH 208,134 208,114 208,132 208,132 208,153 208,102 208,129 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.25% 30.93% 26.60% 26.37% 24.76% 26.68% 34.39% -
ROE 20.80% 18.53% 14.92% 13.93% 12.39% 11.58% 17.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 642.87 535.06 478.11 443.48 400.41 352.14 392.39 39.10%
EPS 188.04 165.48 126.99 116.87 99.12 94.00 135.24 24.64%
DPS 0.00 0.00 90.00 0.00 0.00 0.00 70.00 -
NAPS 9.04 8.93 8.51 8.39 8.00 8.12 7.87 9.70%
Adjusted Per Share Value based on latest NOSH - 208,159
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 321.43 267.51 239.05 221.74 200.22 176.05 196.19 39.10%
EPS 94.02 82.73 63.49 58.43 49.56 46.99 67.62 24.64%
DPS 0.00 0.00 45.00 0.00 0.00 0.00 35.00 -
NAPS 4.52 4.4646 4.255 4.195 4.0004 4.0594 3.9349 9.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 19.80 17.10 17.10 15.58 14.18 13.80 13.90 -
P/RPS 3.08 3.20 3.58 3.51 3.54 3.92 3.54 -8.88%
P/EPS 10.53 10.33 13.47 13.33 14.31 14.68 10.28 1.61%
EY 9.50 9.68 7.43 7.50 6.99 6.81 9.73 -1.58%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.04 -
P/NAPS 2.19 1.91 2.01 1.86 1.77 1.70 1.77 15.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 -
Price 18.38 17.60 16.80 17.70 14.84 14.10 13.34 -
P/RPS 2.86 3.29 3.51 3.99 3.71 4.00 3.40 -10.91%
P/EPS 9.77 10.64 13.23 15.15 14.97 15.00 9.86 -0.61%
EY 10.23 9.40 7.56 6.60 6.68 6.67 10.14 0.59%
DY 0.00 0.00 5.36 0.00 0.00 0.00 5.25 -
P/NAPS 2.03 1.97 1.97 2.11 1.86 1.74 1.70 12.59%

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