[UTDPLT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.15%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 290,372 439,002 390,626 278,386 302,832 275,543 233,527 15.58%
PBT 103,325 135,385 140,396 112,435 107,301 105,871 71,726 27.46%
Tax -30,572 -30,235 -30,810 -26,338 -25,113 -26,515 -17,437 45.25%
NP 72,753 105,150 109,586 86,097 82,188 79,356 54,289 21.48%
-
NP to SH 73,118 105,150 109,586 86,097 81,879 79,267 54,257 21.93%
-
Tax Rate 29.59% 22.33% 21.95% 23.43% 23.40% 25.04% 24.31% -
Total Cost 217,619 333,852 281,040 192,289 220,644 196,187 179,238 13.76%
-
Net Worth 1,996,007 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 12.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 249,761 - - - 187,318 - - -
Div Payout % 341.59% - - - 228.77% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,996,007 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 12.81%
NOSH 208,134 208,134 208,134 208,114 208,131 208,159 208,120 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 25.06% 23.95% 28.05% 30.93% 27.14% 28.80% 23.25% -
ROE 3.66% 5.29% 5.82% 4.63% 4.62% 4.54% 3.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 139.51 210.92 187.68 133.77 145.50 132.37 112.21 15.57%
EPS 35.13 50.52 52.65 41.37 39.34 38.08 26.07 21.93%
DPS 120.00 0.00 0.00 0.00 90.00 0.00 0.00 -
NAPS 9.59 9.55 9.04 8.93 8.51 8.39 8.00 12.80%
Adjusted Per Share Value based on latest NOSH - 208,114
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 69.76 105.46 93.84 66.88 72.75 66.19 56.10 15.59%
EPS 17.57 25.26 26.33 20.68 19.67 19.04 13.03 21.98%
DPS 60.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 4.795 4.775 4.52 4.4646 4.255 4.1955 3.9997 12.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 19.00 17.50 19.80 17.10 17.10 15.58 14.18 -
P/RPS 13.62 8.30 10.55 12.78 11.75 11.77 12.64 5.08%
P/EPS 54.08 34.64 37.61 41.33 43.47 40.91 54.39 -0.37%
EY 1.85 2.89 2.66 2.42 2.30 2.44 1.84 0.36%
DY 6.32 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 1.98 1.83 2.19 1.91 2.01 1.86 1.77 7.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 -
Price 22.76 18.30 18.38 17.60 16.80 17.70 14.84 -
P/RPS 16.31 8.68 9.79 13.16 11.55 13.37 13.23 14.92%
P/EPS 64.79 36.22 34.91 42.54 42.70 46.48 56.92 8.99%
EY 1.54 2.76 2.86 2.35 2.34 2.15 1.76 -8.49%
DY 5.27 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 2.37 1.92 2.03 1.97 1.97 2.11 1.86 17.48%

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