[UTDPLT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.05%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 232,052 338,672 290,372 439,002 390,626 278,386 302,832 -16.27%
PBT 104,185 98,220 103,325 135,385 140,396 112,435 107,301 -1.94%
Tax -27,029 -25,156 -30,572 -30,235 -30,810 -26,338 -25,113 5.02%
NP 77,156 73,064 72,753 105,150 109,586 86,097 82,188 -4.12%
-
NP to SH 77,067 72,648 73,118 105,150 109,586 86,097 81,879 -3.96%
-
Tax Rate 25.94% 25.61% 29.59% 22.33% 21.95% 23.43% 23.40% -
Total Cost 154,896 265,608 217,619 333,852 281,040 192,289 220,644 -21.02%
-
Net Worth 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,200 9.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 249,761 - - - 187,318 -
Div Payout % - - 341.59% - - - 228.77% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,020,983 2,066,773 1,996,007 1,987,682 1,881,533 1,858,463 1,771,200 9.20%
NOSH 208,134 208,134 208,134 208,134 208,134 208,114 208,131 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 33.25% 21.57% 25.06% 23.95% 28.05% 30.93% 27.14% -
ROE 3.81% 3.52% 3.66% 5.29% 5.82% 4.63% 4.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.49 162.72 139.51 210.92 187.68 133.77 145.50 -16.27%
EPS 37.03 34.90 35.13 50.52 52.65 41.37 39.34 -3.95%
DPS 0.00 0.00 120.00 0.00 0.00 0.00 90.00 -
NAPS 9.71 9.93 9.59 9.55 9.04 8.93 8.51 9.20%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.75 81.36 69.76 105.46 93.84 66.88 72.75 -16.27%
EPS 18.51 17.45 17.57 25.26 26.33 20.68 19.67 -3.97%
DPS 0.00 0.00 60.00 0.00 0.00 0.00 45.00 -
NAPS 4.855 4.965 4.795 4.775 4.52 4.4646 4.255 9.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 25.90 24.98 19.00 17.50 19.80 17.10 17.10 -
P/RPS 23.23 15.35 13.62 8.30 10.55 12.78 11.75 57.58%
P/EPS 69.95 71.57 54.08 34.64 37.61 41.33 43.47 37.35%
EY 1.43 1.40 1.85 2.89 2.66 2.42 2.30 -27.17%
DY 0.00 0.00 6.32 0.00 0.00 0.00 5.26 -
P/NAPS 2.67 2.52 1.98 1.83 2.19 1.91 2.01 20.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 14/05/12 20/02/12 21/11/11 22/08/11 16/05/11 24/02/11 -
Price 27.00 25.00 22.76 18.30 18.38 17.60 16.80 -
P/RPS 24.22 15.36 16.31 8.68 9.79 13.16 11.55 63.90%
P/EPS 72.92 71.62 64.79 36.22 34.91 42.54 42.70 42.91%
EY 1.37 1.40 1.54 2.76 2.86 2.35 2.34 -30.03%
DY 0.00 0.00 5.27 0.00 0.00 0.00 5.36 -
P/NAPS 2.78 2.52 2.37 1.92 2.03 1.97 1.97 25.83%

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