[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 53.73%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 570,724 338,672 1,398,386 1,108,014 669,012 278,386 995,107 -30.99%
PBT 202,405 98,220 491,541 388,216 252,831 112,435 349,460 -30.53%
Tax -52,185 -25,156 -117,955 -87,383 -57,148 -26,338 -84,753 -27.64%
NP 150,220 73,064 373,586 300,833 195,683 86,097 264,707 -31.47%
-
NP to SH 149,715 72,648 373,951 300,833 195,683 86,097 264,307 -31.56%
-
Tax Rate 25.78% 25.61% 24.00% 22.51% 22.60% 23.43% 24.25% -
Total Cost 420,504 265,608 1,024,800 807,181 473,329 192,289 730,400 -30.81%
-
Net Worth 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,204 9.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 249,761 - - - 187,318 -
Div Payout % - - 66.79% - - - 70.87% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,204 9.20%
NOSH 208,134 208,134 208,134 208,134 208,134 208,114 208,132 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 26.32% 21.57% 26.72% 27.15% 29.25% 30.93% 26.60% -
ROE 7.41% 3.52% 18.73% 15.13% 10.40% 4.63% 14.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 274.21 162.72 671.87 532.36 321.43 133.77 478.11 -30.99%
EPS 71.93 34.90 179.67 144.54 94.02 41.37 126.99 -31.56%
DPS 0.00 0.00 120.00 0.00 0.00 0.00 90.00 -
NAPS 9.71 9.93 9.59 9.55 9.04 8.93 8.51 9.20%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 137.10 81.36 335.93 266.18 160.72 66.88 239.05 -30.99%
EPS 35.97 17.45 89.83 72.27 47.01 20.68 63.49 -31.55%
DPS 0.00 0.00 60.00 0.00 0.00 0.00 45.00 -
NAPS 4.855 4.965 4.795 4.775 4.52 4.4646 4.255 9.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 25.90 24.98 19.00 17.50 19.80 17.10 17.10 -
P/RPS 9.45 15.35 2.83 3.29 6.16 12.78 3.58 91.11%
P/EPS 36.01 71.57 10.58 12.11 21.06 41.33 13.47 92.73%
EY 2.78 1.40 9.46 8.26 4.75 2.42 7.43 -48.10%
DY 0.00 0.00 6.32 0.00 0.00 0.00 5.26 -
P/NAPS 2.67 2.52 1.98 1.83 2.19 1.91 2.01 20.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 14/05/12 20/02/12 21/11/11 22/08/11 16/05/11 24/02/11 -
Price 27.00 25.00 22.76 18.30 18.38 17.60 16.80 -
P/RPS 9.85 15.36 3.39 3.44 5.72 13.16 3.51 99.07%
P/EPS 37.54 71.62 12.67 12.66 19.55 42.54 13.23 100.55%
EY 2.66 1.40 7.89 7.90 5.12 2.35 7.56 -50.19%
DY 0.00 0.00 5.27 0.00 0.00 0.00 5.36 -
P/NAPS 2.78 2.52 2.37 1.92 2.03 1.97 1.97 25.83%

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