[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.97%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 923,033 833,464 732,820 816,674 825,061 790,178 829,344 7.38%
PBT 322,878 272,576 258,248 372,797 373,941 320,378 295,108 6.17%
Tax -79,520 -66,250 -62,752 -91,913 -90,628 -80,038 -71,904 6.93%
NP 243,358 206,326 195,496 280,884 283,313 240,340 223,204 5.92%
-
NP to SH 243,237 206,322 195,616 281,475 284,242 241,622 223,188 5.89%
-
Tax Rate 24.63% 24.31% 24.30% 24.65% 24.24% 24.98% 24.37% -
Total Cost 679,674 627,138 537,324 535,790 541,748 549,838 606,140 7.92%
-
Net Worth 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 1,488,058 11.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 145,690 - - - -
Div Payout % - - - 51.76% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 1,488,058 11.24%
NOSH 208,132 208,153 208,102 208,129 208,124 208,151 208,120 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.37% 24.76% 26.68% 34.39% 34.34% 30.42% 26.91% -
ROE 13.93% 12.39% 11.58% 17.18% 17.76% 16.01% 15.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 443.48 400.41 352.14 392.39 396.43 379.62 398.49 7.38%
EPS 116.87 99.12 94.00 135.24 136.57 116.08 107.24 5.89%
DPS 0.00 0.00 0.00 70.00 0.00 0.00 0.00 -
NAPS 8.39 8.00 8.12 7.87 7.69 7.25 7.15 11.24%
Adjusted Per Share Value based on latest NOSH - 208,146
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 221.74 200.22 176.05 196.19 198.20 189.82 199.23 7.39%
EPS 58.43 49.56 46.99 67.62 68.28 58.04 53.62 5.88%
DPS 0.00 0.00 0.00 35.00 0.00 0.00 0.00 -
NAPS 4.195 4.0004 4.0594 3.9349 3.8448 3.6253 3.5748 11.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 15.58 14.18 13.80 13.90 13.20 12.60 10.40 -
P/RPS 3.51 3.54 3.92 3.54 3.33 3.32 2.61 21.81%
P/EPS 13.33 14.31 14.68 10.28 9.67 10.85 9.70 23.58%
EY 7.50 6.99 6.81 9.73 10.35 9.21 10.31 -19.09%
DY 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
P/NAPS 1.86 1.77 1.70 1.77 1.72 1.74 1.45 18.04%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 24/08/10 17/05/10 22/02/10 19/11/09 24/08/09 18/05/09 -
Price 17.70 14.84 14.10 13.34 13.50 13.10 10.90 -
P/RPS 3.99 3.71 4.00 3.40 3.41 3.45 2.74 28.44%
P/EPS 15.15 14.97 15.00 9.86 9.88 11.29 10.16 30.48%
EY 6.60 6.68 6.67 10.14 10.12 8.86 9.84 -23.35%
DY 0.00 0.00 0.00 5.25 0.00 0.00 0.00 -
P/NAPS 2.11 1.86 1.74 1.70 1.76 1.81 1.52 24.41%

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