[UTDPLT] QoQ Cumulative 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- 127.28%
YoY- 89.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 338,672 1,398,386 1,108,014 669,012 278,386 995,107 692,275 -37.88%
PBT 98,220 491,541 388,216 252,831 112,435 349,460 242,159 -45.17%
Tax -25,156 -117,955 -87,383 -57,148 -26,338 -84,753 -59,640 -43.72%
NP 73,064 373,586 300,833 195,683 86,097 264,707 182,519 -45.65%
-
NP to SH 72,648 373,951 300,833 195,683 86,097 264,307 182,428 -45.84%
-
Tax Rate 25.61% 24.00% 22.51% 22.60% 23.43% 24.25% 24.63% -
Total Cost 265,608 1,024,800 807,181 473,329 192,289 730,400 509,756 -35.22%
-
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 3.52% 18.73% 15.13% 10.40% 4.63% 14.92% 10.45% -
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 162.72 671.87 532.36 321.43 133.77 478.11 332.61 -37.88%
EPS 34.90 179.67 144.54 94.02 41.37 126.99 87.65 -45.84%
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 81.36 335.93 266.18 160.72 66.88 239.05 166.31 -37.88%
EPS 17.45 89.83 72.27 47.01 20.68 63.49 43.82 -45.84%
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 15.35 2.83 3.29 6.16 12.78 3.58 4.68 120.59%
P/EPS 71.57 10.58 12.11 21.06 41.33 13.47 17.78 152.83%
EY 1.40 9.46 8.26 4.75 2.42 7.43 5.63 -60.42%
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 15.36 3.39 3.44 5.72 13.16 3.51 5.32 102.63%
P/EPS 71.62 12.67 12.66 19.55 42.54 13.23 20.19 132.41%
EY 1.40 7.89 7.90 5.12 2.35 7.56 4.95 -56.87%
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