[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.37%
YoY- -19.09%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 816,674 618,796 395,089 207,336 1,030,925 773,831 473,063 43.76%
PBT 372,797 280,456 160,189 73,777 397,818 315,714 194,575 54.07%
Tax -91,913 -67,971 -40,019 -17,976 -98,259 -77,404 -46,216 57.94%
NP 280,884 212,485 120,170 55,801 299,559 238,310 148,359 52.86%
-
NP to SH 281,475 213,182 120,811 55,797 299,559 238,310 148,359 53.07%
-
Tax Rate 24.65% 24.24% 24.98% 24.37% 24.70% 24.52% 23.75% -
Total Cost 535,790 406,311 274,919 151,535 731,366 535,521 324,704 39.51%
-
Net Worth 1,637,982 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 15.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 145,690 - - - 104,064 - - -
Div Payout % 51.76% - - - 34.74% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,637,982 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 15.81%
NOSH 208,129 208,124 208,151 208,120 208,128 208,131 208,135 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.39% 34.34% 30.42% 26.91% 29.06% 30.80% 31.36% -
ROE 17.18% 13.32% 8.01% 3.75% 20.92% 16.96% 11.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 392.39 297.32 189.81 99.62 495.33 371.80 227.29 43.76%
EPS 135.24 102.43 58.04 26.81 143.93 114.50 71.28 53.07%
DPS 70.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 7.87 7.69 7.25 7.15 6.88 6.75 6.31 15.82%
Adjusted Per Share Value based on latest NOSH - 208,120
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 196.19 148.65 94.91 49.81 247.66 185.90 113.64 43.76%
EPS 67.62 51.21 29.02 13.40 71.96 57.25 35.64 53.07%
DPS 35.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.9349 3.8448 3.6253 3.5748 3.4399 3.375 3.155 15.81%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 13.90 13.20 12.60 10.40 10.30 11.30 13.50 -
P/RPS 3.54 4.44 6.64 10.44 2.08 3.04 5.94 -29.11%
P/EPS 10.28 12.89 21.71 38.79 7.16 9.87 18.94 -33.38%
EY 9.73 7.76 4.61 2.58 13.97 10.13 5.28 50.14%
DY 5.04 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 1.77 1.72 1.74 1.45 1.50 1.67 2.14 -11.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 -
Price 13.34 13.50 13.10 10.90 10.80 10.40 11.40 -
P/RPS 3.40 4.54 6.90 10.94 2.18 2.80 5.02 -22.82%
P/EPS 9.86 13.18 22.57 40.66 7.50 9.08 15.99 -27.48%
EY 10.14 7.59 4.43 2.46 13.33 11.01 6.25 37.95%
DY 5.25 0.00 0.00 0.00 4.63 0.00 0.00 -
P/NAPS 1.70 1.76 1.81 1.52 1.57 1.54 1.81 -4.08%

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