[UTDPLT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.3%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 439,002 390,626 278,386 302,832 275,543 233,527 183,205 78.97%
PBT 135,385 140,396 112,435 107,301 105,871 71,726 64,562 63.75%
Tax -30,235 -30,810 -26,338 -25,113 -26,515 -17,437 -15,688 54.80%
NP 105,150 109,586 86,097 82,188 79,356 54,289 48,874 66.57%
-
NP to SH 105,150 109,586 86,097 81,879 79,267 54,257 48,904 66.51%
-
Tax Rate 22.33% 21.95% 23.43% 23.40% 25.04% 24.31% 24.30% -
Total Cost 333,852 281,040 192,289 220,644 196,187 179,238 134,331 83.37%
-
Net Worth 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 11.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 187,318 - - - -
Div Payout % - - - 228.77% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 11.42%
NOSH 208,134 208,134 208,114 208,131 208,159 208,120 208,102 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 23.95% 28.05% 30.93% 27.14% 28.80% 23.25% 26.68% -
ROE 5.29% 5.82% 4.63% 4.62% 4.54% 3.26% 2.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 210.92 187.68 133.77 145.50 132.37 112.21 88.04 78.94%
EPS 50.52 52.65 41.37 39.34 38.08 26.07 23.50 66.49%
DPS 0.00 0.00 0.00 90.00 0.00 0.00 0.00 -
NAPS 9.55 9.04 8.93 8.51 8.39 8.00 8.12 11.40%
Adjusted Per Share Value based on latest NOSH - 208,131
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 105.46 93.84 66.88 72.75 66.19 56.10 44.01 78.97%
EPS 25.26 26.33 20.68 19.67 19.04 13.03 11.75 66.49%
DPS 0.00 0.00 0.00 45.00 0.00 0.00 0.00 -
NAPS 4.775 4.52 4.4646 4.255 4.1955 3.9997 4.0594 11.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 17.50 19.80 17.10 17.10 15.58 14.18 13.80 -
P/RPS 8.30 10.55 12.78 11.75 11.77 12.64 15.68 -34.53%
P/EPS 34.64 37.61 41.33 43.47 40.91 54.39 58.72 -29.63%
EY 2.89 2.66 2.42 2.30 2.44 1.84 1.70 42.39%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 1.83 2.19 1.91 2.01 1.86 1.77 1.70 5.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 -
Price 18.30 18.38 17.60 16.80 17.70 14.84 14.10 -
P/RPS 8.68 9.79 13.16 11.55 13.37 13.23 16.02 -33.51%
P/EPS 36.22 34.91 42.54 42.70 46.48 56.92 60.00 -28.55%
EY 2.76 2.86 2.35 2.34 2.15 1.76 1.67 39.74%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 1.92 2.03 1.97 1.97 2.11 1.86 1.74 6.77%

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