[UTDPLT] QoQ Cumulative 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- 32.04%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 692,275 416,732 183,205 816,674 618,796 395,089 207,336 123.22%
PBT 242,159 136,288 64,562 372,797 280,456 160,189 73,777 120.70%
Tax -59,640 -33,125 -15,688 -91,913 -67,971 -40,019 -17,976 122.28%
NP 182,519 103,163 48,874 280,884 212,485 120,170 55,801 120.19%
-
NP to SH 182,428 103,161 48,904 281,475 213,182 120,811 55,797 120.12%
-
Tax Rate 24.63% 24.31% 24.30% 24.65% 24.24% 24.98% 24.37% -
Total Cost 509,756 313,569 134,331 535,790 406,311 274,919 151,535 124.34%
-
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 10.45% 6.20% 2.89% 17.18% 13.32% 8.01% 3.75% -
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 332.61 200.20 88.04 392.39 297.32 189.81 99.62 123.22%
EPS 87.65 49.56 23.50 135.24 102.43 58.04 26.81 120.11%
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 166.31 100.11 44.01 196.19 148.65 94.91 49.81 123.22%
EPS 43.82 24.78 11.75 67.62 51.21 29.02 13.40 120.15%
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 4.68 7.08 15.68 3.54 4.44 6.64 10.44 -41.39%
P/EPS 17.78 28.61 58.72 10.28 12.89 21.71 38.79 -40.52%
EY 5.63 3.50 1.70 9.73 7.76 4.61 2.58 68.15%
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 5.32 7.41 16.02 3.40 4.54 6.90 10.94 -38.13%
P/EPS 20.19 29.94 60.00 9.86 13.18 22.57 40.66 -37.26%
EY 4.95 3.34 1.67 10.14 7.59 4.43 2.46 59.31%
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