[UTDPLT] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.52%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 183,205 197,878 223,707 187,753 207,336 265,304 300,768 -28.16%
PBT 64,562 92,341 120,267 86,412 73,777 82,104 121,139 -34.29%
Tax -15,688 -23,942 -27,952 -22,043 -17,976 -20,855 -31,188 -36.77%
NP 48,874 68,399 92,315 64,369 55,801 61,249 89,951 -33.43%
-
NP to SH 48,904 68,293 92,371 65,014 55,797 61,249 89,951 -33.41%
-
Tax Rate 24.30% 25.93% 23.24% 25.51% 24.37% 25.40% 25.75% -
Total Cost 134,331 129,479 131,392 123,384 151,535 204,055 210,817 -25.97%
-
Net Worth 1,689,789 1,638,116 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 13.11%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 145,702 - - - 104,058 - -
Div Payout % - 213.35% - - - 169.89% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,689,789 1,638,116 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 13.11%
NOSH 208,102 208,146 208,136 208,111 208,120 208,117 208,123 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.68% 34.57% 41.27% 34.28% 26.91% 23.09% 29.91% -
ROE 2.89% 4.17% 5.77% 4.31% 3.75% 4.28% 6.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 88.04 95.07 107.48 90.22 99.62 127.48 144.51 -28.15%
EPS 23.50 32.81 44.38 31.24 26.81 29.43 43.22 -33.40%
DPS 0.00 70.00 0.00 0.00 0.00 50.00 0.00 -
NAPS 8.12 7.87 7.69 7.25 7.15 6.88 6.75 13.12%
Adjusted Per Share Value based on latest NOSH - 208,111
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.01 47.54 53.74 45.10 49.81 63.73 72.25 -28.16%
EPS 11.75 16.41 22.19 15.62 13.40 14.71 21.61 -33.40%
DPS 0.00 35.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 4.0594 3.9352 3.845 3.6246 3.5748 3.4397 3.3748 13.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 13.80 13.90 13.20 12.60 10.40 10.30 11.30 -
P/RPS 15.68 14.62 12.28 13.97 10.44 8.08 7.82 59.07%
P/EPS 58.72 42.37 29.74 40.33 38.79 35.00 26.15 71.56%
EY 1.70 2.36 3.36 2.48 2.58 2.86 3.82 -41.73%
DY 0.00 5.04 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.70 1.77 1.72 1.74 1.45 1.50 1.67 1.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 22/02/10 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 -
Price 14.10 13.34 13.50 13.10 10.90 10.80 10.40 -
P/RPS 16.02 14.03 12.56 14.52 10.94 8.47 7.20 70.51%
P/EPS 60.00 40.66 30.42 41.93 40.66 36.70 24.06 83.99%
EY 1.67 2.46 3.29 2.38 2.46 2.73 4.16 -45.61%
DY 0.00 5.25 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 1.74 1.70 1.76 1.81 1.52 1.57 1.54 8.48%

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