[UTDPLT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.08%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 233,527 183,205 197,878 223,707 187,753 207,336 265,304 -8.17%
PBT 71,726 64,562 92,341 120,267 86,412 73,777 82,104 -8.63%
Tax -17,437 -15,688 -23,942 -27,952 -22,043 -17,976 -20,855 -11.27%
NP 54,289 48,874 68,399 92,315 64,369 55,801 61,249 -7.74%
-
NP to SH 54,257 48,904 68,293 92,371 65,014 55,797 61,249 -7.78%
-
Tax Rate 24.31% 24.30% 25.93% 23.24% 25.51% 24.37% 25.40% -
Total Cost 179,238 134,331 129,479 131,392 123,384 151,535 204,055 -8.30%
-
Net Worth 1,664,963 1,689,789 1,638,116 1,600,570 1,508,807 1,488,058 1,431,848 10.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 145,702 - - - 104,058 -
Div Payout % - - 213.35% - - - 169.89% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,664,963 1,689,789 1,638,116 1,600,570 1,508,807 1,488,058 1,431,848 10.60%
NOSH 208,120 208,102 208,146 208,136 208,111 208,120 208,117 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.25% 26.68% 34.57% 41.27% 34.28% 26.91% 23.09% -
ROE 3.26% 2.89% 4.17% 5.77% 4.31% 3.75% 4.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 112.21 88.04 95.07 107.48 90.22 99.62 127.48 -8.17%
EPS 26.07 23.50 32.81 44.38 31.24 26.81 29.43 -7.78%
DPS 0.00 0.00 70.00 0.00 0.00 0.00 50.00 -
NAPS 8.00 8.12 7.87 7.69 7.25 7.15 6.88 10.60%
Adjusted Per Share Value based on latest NOSH - 208,136
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.10 44.01 47.54 53.74 45.10 49.81 63.73 -8.17%
EPS 13.03 11.75 16.41 22.19 15.62 13.40 14.71 -7.78%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 25.00 -
NAPS 3.9997 4.0594 3.9352 3.845 3.6246 3.5748 3.4397 10.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 14.18 13.80 13.90 13.20 12.60 10.40 10.30 -
P/RPS 12.64 15.68 14.62 12.28 13.97 10.44 8.08 34.86%
P/EPS 54.39 58.72 42.37 29.74 40.33 38.79 35.00 34.27%
EY 1.84 1.70 2.36 3.36 2.48 2.58 2.86 -25.53%
DY 0.00 0.00 5.04 0.00 0.00 0.00 4.85 -
P/NAPS 1.77 1.70 1.77 1.72 1.74 1.45 1.50 11.69%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 17/05/10 22/02/10 19/11/09 24/08/09 18/05/09 23/02/09 -
Price 14.84 14.10 13.34 13.50 13.10 10.90 10.80 -
P/RPS 13.23 16.02 14.03 12.56 14.52 10.94 8.47 34.73%
P/EPS 56.92 60.00 40.66 30.42 41.93 40.66 36.70 34.09%
EY 1.76 1.67 2.46 3.29 2.38 2.46 2.73 -25.43%
DY 0.00 0.00 5.25 0.00 0.00 0.00 4.63 -
P/NAPS 1.86 1.74 1.70 1.76 1.81 1.52 1.57 11.99%

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