[UTDPLT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.95%
YoY- -16.55%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 278,386 302,832 275,543 233,527 183,205 197,878 223,707 15.70%
PBT 112,435 107,301 105,871 71,726 64,562 92,341 120,267 -4.39%
Tax -26,338 -25,113 -26,515 -17,437 -15,688 -23,942 -27,952 -3.89%
NP 86,097 82,188 79,356 54,289 48,874 68,399 92,315 -4.54%
-
NP to SH 86,097 81,879 79,267 54,257 48,904 68,293 92,371 -4.58%
-
Tax Rate 23.43% 23.40% 25.04% 24.31% 24.30% 25.93% 23.24% -
Total Cost 192,289 220,644 196,187 179,238 134,331 129,479 131,392 28.93%
-
Net Worth 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 1,638,116 1,600,570 10.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 187,318 - - - 145,702 - -
Div Payout % - 228.77% - - - 213.35% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 1,638,116 1,600,570 10.48%
NOSH 208,114 208,131 208,159 208,120 208,102 208,146 208,136 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.93% 27.14% 28.80% 23.25% 26.68% 34.57% 41.27% -
ROE 4.63% 4.62% 4.54% 3.26% 2.89% 4.17% 5.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.77 145.50 132.37 112.21 88.04 95.07 107.48 15.72%
EPS 41.37 39.34 38.08 26.07 23.50 32.81 44.38 -4.57%
DPS 0.00 90.00 0.00 0.00 0.00 70.00 0.00 -
NAPS 8.93 8.51 8.39 8.00 8.12 7.87 7.69 10.49%
Adjusted Per Share Value based on latest NOSH - 208,120
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 66.88 72.75 66.19 56.10 44.01 47.54 53.74 15.71%
EPS 20.68 19.67 19.04 13.03 11.75 16.41 22.19 -4.59%
DPS 0.00 45.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 4.4646 4.255 4.1955 3.9997 4.0594 3.9352 3.845 10.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 17.10 17.10 15.58 14.18 13.80 13.90 13.20 -
P/RPS 12.78 11.75 11.77 12.64 15.68 14.62 12.28 2.69%
P/EPS 41.33 43.47 40.91 54.39 58.72 42.37 29.74 24.55%
EY 2.42 2.30 2.44 1.84 1.70 2.36 3.36 -19.66%
DY 0.00 5.26 0.00 0.00 0.00 5.04 0.00 -
P/NAPS 1.91 2.01 1.86 1.77 1.70 1.77 1.72 7.24%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 19/11/09 -
Price 17.60 16.80 17.70 14.84 14.10 13.34 13.50 -
P/RPS 13.16 11.55 13.37 13.23 16.02 14.03 12.56 3.16%
P/EPS 42.54 42.70 46.48 56.92 60.00 40.66 30.42 25.07%
EY 2.35 2.34 2.15 1.76 1.67 2.46 3.29 -20.11%
DY 0.00 5.36 0.00 0.00 0.00 5.25 0.00 -
P/NAPS 1.97 1.97 2.11 1.86 1.74 1.70 1.76 7.81%

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