[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 44.88%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,108,014 669,012 278,386 995,107 692,275 416,732 183,205 231.58%
PBT 388,216 252,831 112,435 349,460 242,159 136,288 64,562 230.31%
Tax -87,383 -57,148 -26,338 -84,753 -59,640 -33,125 -15,688 213.89%
NP 300,833 195,683 86,097 264,707 182,519 103,163 48,874 235.49%
-
NP to SH 300,833 195,683 86,097 264,307 182,428 103,161 48,904 235.35%
-
Tax Rate 22.51% 22.60% 23.43% 24.25% 24.63% 24.31% 24.30% -
Total Cost 807,181 473,329 192,289 730,400 509,756 313,569 134,331 230.15%
-
Net Worth 1,987,682 1,881,533 1,858,463 1,771,204 1,746,230 1,665,229 1,689,789 11.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 187,318 - - - -
Div Payout % - - - 70.87% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,987,682 1,881,533 1,858,463 1,771,204 1,746,230 1,665,229 1,689,789 11.42%
NOSH 208,134 208,134 208,114 208,132 208,132 208,153 208,102 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.15% 29.25% 30.93% 26.60% 26.37% 24.76% 26.68% -
ROE 15.13% 10.40% 4.63% 14.92% 10.45% 6.20% 2.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 532.36 321.43 133.77 478.11 332.61 200.20 88.04 231.54%
EPS 144.54 94.02 41.37 126.99 87.65 49.56 23.50 235.32%
DPS 0.00 0.00 0.00 90.00 0.00 0.00 0.00 -
NAPS 9.55 9.04 8.93 8.51 8.39 8.00 8.12 11.40%
Adjusted Per Share Value based on latest NOSH - 208,131
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 266.18 160.72 66.88 239.05 166.31 100.11 44.01 231.59%
EPS 72.27 47.01 20.68 63.49 43.82 24.78 11.75 235.32%
DPS 0.00 0.00 0.00 45.00 0.00 0.00 0.00 -
NAPS 4.775 4.52 4.4646 4.255 4.195 4.0004 4.0594 11.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 17.50 19.80 17.10 17.10 15.58 14.18 13.80 -
P/RPS 3.29 6.16 12.78 3.58 4.68 7.08 15.68 -64.65%
P/EPS 12.11 21.06 41.33 13.47 17.78 28.61 58.72 -65.06%
EY 8.26 4.75 2.42 7.43 5.63 3.50 1.70 186.59%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 1.83 2.19 1.91 2.01 1.86 1.77 1.70 5.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 -
Price 18.30 18.38 17.60 16.80 17.70 14.84 14.10 -
P/RPS 3.44 5.72 13.16 3.51 5.32 7.41 16.02 -64.10%
P/EPS 12.66 19.55 42.54 13.23 20.19 29.94 60.00 -64.52%
EY 7.90 5.12 2.35 7.56 4.95 3.34 1.67 181.53%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 1.92 2.03 1.97 1.97 2.11 1.86 1.74 6.77%

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