[UTDPLT] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 27.28%
YoY- 101.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 338,672 290,372 439,002 390,626 278,386 302,832 275,543 14.72%
PBT 98,220 103,325 135,385 140,396 112,435 107,301 105,871 -4.87%
Tax -25,156 -30,572 -30,235 -30,810 -26,338 -25,113 -26,515 -3.44%
NP 73,064 72,753 105,150 109,586 86,097 82,188 79,356 -5.35%
-
NP to SH 72,648 73,118 105,150 109,586 86,097 81,879 79,267 -5.64%
-
Tax Rate 25.61% 29.59% 22.33% 21.95% 23.43% 23.40% 25.04% -
Total Cost 265,608 217,619 333,852 281,040 192,289 220,644 196,187 22.35%
-
Net Worth 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 11.86%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 249,761 - - - 187,318 - -
Div Payout % - 341.59% - - - 228.77% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 11.86%
NOSH 208,134 208,134 208,134 208,134 208,114 208,131 208,159 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.57% 25.06% 23.95% 28.05% 30.93% 27.14% 28.80% -
ROE 3.52% 3.66% 5.29% 5.82% 4.63% 4.62% 4.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 162.72 139.51 210.92 187.68 133.77 145.50 132.37 14.73%
EPS 34.90 35.13 50.52 52.65 41.37 39.34 38.08 -5.64%
DPS 0.00 120.00 0.00 0.00 0.00 90.00 0.00 -
NAPS 9.93 9.59 9.55 9.04 8.93 8.51 8.39 11.87%
Adjusted Per Share Value based on latest NOSH - 208,134
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.36 69.76 105.46 93.84 66.88 72.75 66.19 14.73%
EPS 17.45 17.57 25.26 26.33 20.68 19.67 19.04 -5.64%
DPS 0.00 60.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 4.965 4.795 4.775 4.52 4.4646 4.255 4.1955 11.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 24.98 19.00 17.50 19.80 17.10 17.10 15.58 -
P/RPS 15.35 13.62 8.30 10.55 12.78 11.75 11.77 19.34%
P/EPS 71.57 54.08 34.64 37.61 41.33 43.47 40.91 45.13%
EY 1.40 1.85 2.89 2.66 2.42 2.30 2.44 -30.92%
DY 0.00 6.32 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 2.52 1.98 1.83 2.19 1.91 2.01 1.86 22.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 14/05/12 20/02/12 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 -
Price 25.00 22.76 18.30 18.38 17.60 16.80 17.70 -
P/RPS 15.36 16.31 8.68 9.79 13.16 11.55 13.37 9.68%
P/EPS 71.62 64.79 36.22 34.91 42.54 42.70 46.48 33.37%
EY 1.40 1.54 2.76 2.86 2.35 2.34 2.15 -24.85%
DY 0.00 5.27 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 2.52 2.37 1.92 2.03 1.97 1.97 2.11 12.55%

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