[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.43%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,398,386 1,108,014 669,012 278,386 995,107 692,275 416,732 123.64%
PBT 491,541 388,216 252,831 112,435 349,460 242,159 136,288 134.63%
Tax -117,955 -87,383 -57,148 -26,338 -84,753 -59,640 -33,125 132.64%
NP 373,586 300,833 195,683 86,097 264,707 182,519 103,163 135.26%
-
NP to SH 373,951 300,833 195,683 86,097 264,307 182,428 103,161 135.42%
-
Tax Rate 24.00% 22.51% 22.60% 23.43% 24.25% 24.63% 24.31% -
Total Cost 1,024,800 807,181 473,329 192,289 730,400 509,756 313,569 119.75%
-
Net Worth 1,996,007 1,987,682 1,881,533 1,858,463 1,771,204 1,746,230 1,665,229 12.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 249,761 - - - 187,318 - - -
Div Payout % 66.79% - - - 70.87% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,996,007 1,987,682 1,881,533 1,858,463 1,771,204 1,746,230 1,665,229 12.80%
NOSH 208,134 208,134 208,134 208,114 208,132 208,132 208,153 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.72% 27.15% 29.25% 30.93% 26.60% 26.37% 24.76% -
ROE 18.73% 15.13% 10.40% 4.63% 14.92% 10.45% 6.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 671.87 532.36 321.43 133.77 478.11 332.61 200.20 123.66%
EPS 179.67 144.54 94.02 41.37 126.99 87.65 49.56 135.43%
DPS 120.00 0.00 0.00 0.00 90.00 0.00 0.00 -
NAPS 9.59 9.55 9.04 8.93 8.51 8.39 8.00 12.80%
Adjusted Per Share Value based on latest NOSH - 208,114
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 335.93 266.18 160.72 66.88 239.05 166.31 100.11 123.64%
EPS 89.83 72.27 47.01 20.68 63.49 43.82 24.78 135.42%
DPS 60.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 4.795 4.775 4.52 4.4646 4.255 4.195 4.0004 12.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 19.00 17.50 19.80 17.10 17.10 15.58 14.18 -
P/RPS 2.83 3.29 6.16 12.78 3.58 4.68 7.08 -45.64%
P/EPS 10.58 12.11 21.06 41.33 13.47 17.78 28.61 -48.38%
EY 9.46 8.26 4.75 2.42 7.43 5.63 3.50 93.68%
DY 6.32 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 1.98 1.83 2.19 1.91 2.01 1.86 1.77 7.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 -
Price 22.76 18.30 18.38 17.60 16.80 17.70 14.84 -
P/RPS 3.39 3.44 5.72 13.16 3.51 5.32 7.41 -40.54%
P/EPS 12.67 12.66 19.55 42.54 13.23 20.19 29.94 -43.54%
EY 7.89 7.90 5.12 2.35 7.56 4.95 3.34 77.09%
DY 5.27 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 2.37 1.92 2.03 1.97 1.97 2.11 1.86 17.48%

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