[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.5%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 995,107 923,033 833,464 732,820 816,674 825,061 790,178 16.56%
PBT 349,460 322,878 272,576 258,248 372,797 373,941 320,378 5.94%
Tax -84,753 -79,520 -66,250 -62,752 -91,913 -90,628 -80,038 3.87%
NP 264,707 243,358 206,326 195,496 280,884 283,313 240,340 6.63%
-
NP to SH 264,307 243,237 206,322 195,616 281,475 284,242 241,622 6.14%
-
Tax Rate 24.25% 24.63% 24.31% 24.30% 24.65% 24.24% 24.98% -
Total Cost 730,400 679,674 627,138 537,324 535,790 541,748 549,838 20.77%
-
Net Worth 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 11.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 187,318 - - - 145,690 - - -
Div Payout % 70.87% - - - 51.76% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 11.23%
NOSH 208,132 208,132 208,153 208,102 208,129 208,124 208,151 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.60% 26.37% 24.76% 26.68% 34.39% 34.34% 30.42% -
ROE 14.92% 13.93% 12.39% 11.58% 17.18% 17.76% 16.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 478.11 443.48 400.41 352.14 392.39 396.43 379.62 16.57%
EPS 126.99 116.87 99.12 94.00 135.24 136.57 116.08 6.15%
DPS 90.00 0.00 0.00 0.00 70.00 0.00 0.00 -
NAPS 8.51 8.39 8.00 8.12 7.87 7.69 7.25 11.24%
Adjusted Per Share Value based on latest NOSH - 208,102
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 239.05 221.74 200.22 176.05 196.19 198.20 189.82 16.56%
EPS 63.49 58.43 49.56 46.99 67.62 68.28 58.04 6.14%
DPS 45.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 4.255 4.195 4.0004 4.0594 3.9349 3.8448 3.6253 11.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.10 15.58 14.18 13.80 13.90 13.20 12.60 -
P/RPS 3.58 3.51 3.54 3.92 3.54 3.33 3.32 5.14%
P/EPS 13.47 13.33 14.31 14.68 10.28 9.67 10.85 15.46%
EY 7.43 7.50 6.99 6.81 9.73 10.35 9.21 -13.30%
DY 5.26 0.00 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 2.01 1.86 1.77 1.70 1.77 1.72 1.74 10.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 19/11/09 24/08/09 -
Price 16.80 17.70 14.84 14.10 13.34 13.50 13.10 -
P/RPS 3.51 3.99 3.71 4.00 3.40 3.41 3.45 1.15%
P/EPS 13.23 15.15 14.97 15.00 9.86 9.88 11.29 11.11%
EY 7.56 6.60 6.68 6.67 10.14 10.12 8.86 -10.01%
DY 5.36 0.00 0.00 0.00 5.25 0.00 0.00 -
P/NAPS 1.97 2.11 1.86 1.74 1.70 1.76 1.81 5.79%

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