[UTDPLT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -28.39%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 302,832 275,543 233,527 183,205 197,878 223,707 187,753 37.41%
PBT 107,301 105,871 71,726 64,562 92,341 120,267 86,412 15.48%
Tax -25,113 -26,515 -17,437 -15,688 -23,942 -27,952 -22,043 9.05%
NP 82,188 79,356 54,289 48,874 68,399 92,315 64,369 17.64%
-
NP to SH 81,879 79,267 54,257 48,904 68,293 92,371 65,014 16.57%
-
Tax Rate 23.40% 25.04% 24.31% 24.30% 25.93% 23.24% 25.51% -
Total Cost 220,644 196,187 179,238 134,331 129,479 131,392 123,384 47.17%
-
Net Worth 1,771,200 1,746,455 1,664,963 1,689,789 1,638,116 1,600,570 1,508,807 11.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 187,318 - - - 145,702 - - -
Div Payout % 228.77% - - - 213.35% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,771,200 1,746,455 1,664,963 1,689,789 1,638,116 1,600,570 1,508,807 11.24%
NOSH 208,131 208,159 208,120 208,102 208,146 208,136 208,111 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.14% 28.80% 23.25% 26.68% 34.57% 41.27% 34.28% -
ROE 4.62% 4.54% 3.26% 2.89% 4.17% 5.77% 4.31% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 145.50 132.37 112.21 88.04 95.07 107.48 90.22 37.40%
EPS 39.34 38.08 26.07 23.50 32.81 44.38 31.24 16.56%
DPS 90.00 0.00 0.00 0.00 70.00 0.00 0.00 -
NAPS 8.51 8.39 8.00 8.12 7.87 7.69 7.25 11.24%
Adjusted Per Share Value based on latest NOSH - 208,102
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.75 66.19 56.10 44.01 47.54 53.74 45.10 37.42%
EPS 19.67 19.04 13.03 11.75 16.41 22.19 15.62 16.56%
DPS 45.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 4.255 4.1955 3.9997 4.0594 3.9352 3.845 3.6246 11.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.10 15.58 14.18 13.80 13.90 13.20 12.60 -
P/RPS 11.75 11.77 12.64 15.68 14.62 12.28 13.97 -10.86%
P/EPS 43.47 40.91 54.39 58.72 42.37 29.74 40.33 5.11%
EY 2.30 2.44 1.84 1.70 2.36 3.36 2.48 -4.88%
DY 5.26 0.00 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 2.01 1.86 1.77 1.70 1.77 1.72 1.74 10.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 19/11/09 24/08/09 -
Price 16.80 17.70 14.84 14.10 13.34 13.50 13.10 -
P/RPS 11.55 13.37 13.23 16.02 14.03 12.56 14.52 -14.11%
P/EPS 42.70 46.48 56.92 60.00 40.66 30.42 41.93 1.21%
EY 2.34 2.15 1.76 1.67 2.46 3.29 2.38 -1.12%
DY 5.36 0.00 0.00 0.00 5.25 0.00 0.00 -
P/NAPS 1.97 2.11 1.86 1.74 1.70 1.76 1.81 5.79%

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