[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.63%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 995,107 692,275 416,732 183,205 816,674 618,796 395,089 84.80%
PBT 349,460 242,159 136,288 64,562 372,797 280,456 160,189 67.96%
Tax -84,753 -59,640 -33,125 -15,688 -91,913 -67,971 -40,019 64.68%
NP 264,707 182,519 103,163 48,874 280,884 212,485 120,170 69.05%
-
NP to SH 264,307 182,428 103,161 48,904 281,475 213,182 120,811 68.28%
-
Tax Rate 24.25% 24.63% 24.31% 24.30% 24.65% 24.24% 24.98% -
Total Cost 730,400 509,756 313,569 134,331 535,790 406,311 274,919 91.48%
-
Net Worth 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 11.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 187,318 - - - 145,690 - - -
Div Payout % 70.87% - - - 51.76% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,771,204 1,746,230 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 11.23%
NOSH 208,132 208,132 208,153 208,102 208,129 208,124 208,151 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.60% 26.37% 24.76% 26.68% 34.39% 34.34% 30.42% -
ROE 14.92% 10.45% 6.20% 2.89% 17.18% 13.32% 8.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 478.11 332.61 200.20 88.04 392.39 297.32 189.81 84.81%
EPS 126.99 87.65 49.56 23.50 135.24 102.43 58.04 68.29%
DPS 90.00 0.00 0.00 0.00 70.00 0.00 0.00 -
NAPS 8.51 8.39 8.00 8.12 7.87 7.69 7.25 11.24%
Adjusted Per Share Value based on latest NOSH - 208,102
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 239.05 166.31 100.11 44.01 196.19 148.65 94.91 84.80%
EPS 63.49 43.82 24.78 11.75 67.62 51.21 29.02 68.28%
DPS 45.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 4.255 4.195 4.0004 4.0594 3.9349 3.8448 3.6253 11.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.10 15.58 14.18 13.80 13.90 13.20 12.60 -
P/RPS 3.58 4.68 7.08 15.68 3.54 4.44 6.64 -33.68%
P/EPS 13.47 17.78 28.61 58.72 10.28 12.89 21.71 -27.19%
EY 7.43 5.63 3.50 1.70 9.73 7.76 4.61 37.34%
DY 5.26 0.00 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 2.01 1.86 1.77 1.70 1.77 1.72 1.74 10.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 19/11/09 24/08/09 -
Price 16.80 17.70 14.84 14.10 13.34 13.50 13.10 -
P/RPS 3.51 5.32 7.41 16.02 3.40 4.54 6.90 -36.19%
P/EPS 13.23 20.19 29.94 60.00 9.86 13.18 22.57 -29.89%
EY 7.56 4.95 3.34 1.67 10.14 7.59 4.43 42.66%
DY 5.36 0.00 0.00 0.00 5.25 0.00 0.00 -
P/NAPS 1.97 2.11 1.86 1.74 1.70 1.76 1.81 5.79%

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