[UTDPLT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 18.35%

YoY- 35.25%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	1,458,672	1,398,386	1,410,846	1,247,387	1,090,288	995,107	890,153	38.95%
YoY %	4.31%	-0.88%	13.10%	14.41%	9.56%	11.79%	-	-
Horiz. %	163.87%	157.10%	158.49%	140.13%	122.48%	111.79%	100.00%	-
PBT	477,326	491,541	495,517	466,003	397,333	349,460	334,500	26.72%
YoY %	-2.89%	-0.80%	6.33%	17.28%	13.70%	4.47%	-	-
Horiz. %	142.70%	146.95%	148.14%	139.31%	118.78%	104.47%	100.00%	-
Tax	-116,773	-117,955	-112,496	-108,776	-95,403	-84,753	-83,582	24.94%
YoY %	1.00%	-4.85%	-3.42%	-14.02%	-12.57%	-1.40%	-	-
Horiz. %	139.71%	141.12%	134.59%	130.14%	114.14%	101.40%	100.00%	-
NP	360,553	373,586	383,021	357,227	301,930	264,707	250,918	27.30%
YoY %	-3.49%	-2.46%	7.22%	18.31%	14.06%	5.50%	-	-
Horiz. %	143.69%	148.89%	152.65%	142.37%	120.33%	105.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,502	373,951	382,712	356,829	301,500	264,307	250,721	27.36%
YoY %	-3.60%	-2.29%	7.25%	18.35%	14.07%	5.42%	-	-
Horiz. %	143.79%	149.15%	152.64%	142.32%	120.25%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	24.00%	22.70%	23.34%	24.01%	24.25%	24.99%	-
YoY %	1.92%	5.73%	-2.74%	-2.79%	-0.99%	-2.96%	-	-
Horiz. %	97.88%	96.04%	90.84%	93.40%	96.08%	97.04%	100.00%	-
Total Cost	1,098,119	1,024,800	1,027,825	890,160	788,358	730,400	639,235	43.38%
YoY %	7.15%	-0.29%	15.47%	12.91%	7.94%	14.26%	-	-
Horiz. %	171.79%	160.32%	160.79%	139.25%	123.33%	114.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,066,773	1,996,007	1,987,682	1,881,533	1,858,463	1,771,200	1,746,455	11.86%
YoY %	3.55%	0.42%	5.64%	1.24%	4.93%	1.42%	-	-
Horiz. %	118.34%	114.29%	113.81%	107.73%	106.41%	101.42%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	249,761	249,761	187,318	187,318	187,318	187,318	145,702	43.18%
YoY %	0.00%	33.34%	0.00%	0.00%	0.00%	28.56%	-	-
Horiz. %	171.42%	171.42%	128.56%	128.56%	128.56%	128.56%	100.00%	-
Div Payout %	69.28%	66.79%	48.95%	52.50%	62.13%	70.87%	58.11%	-
YoY %	3.73%	36.45%	-6.76%	-15.50%	-12.33%	21.96%	-	-
Horiz. %	119.22%	114.94%	84.24%	90.35%	106.92%	121.96%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	2,066,773	1,996,007	1,987,682	1,881,533	1,858,463	1,771,200	1,746,455	11.86%
YoY %	3.55%	0.42%	5.64%	1.24%	4.93%	1.42%	-	-
Horiz. %	118.34%	114.29%	113.81%	107.73%	106.41%	101.42%	100.00%	-
NOSH	208,134	208,134	208,134	208,134	208,114	208,131	208,159	-0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.98%	99.99%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	24.72%	26.72%	27.15%	28.64%	27.69%	26.60%	28.19%	-
YoY %	-7.49%	-1.58%	-5.20%	3.43%	4.10%	-5.64%	-	-
Horiz. %	87.69%	94.79%	96.31%	101.60%	98.23%	94.36%	100.00%	-
ROE	17.44%	18.73%	19.25%	18.96%	16.22%	14.92%	14.36%	-
YoY %	-6.89%	-2.70%	1.53%	16.89%	8.71%	3.90%	-	-
Horiz. %	121.45%	130.43%	134.05%	132.03%	112.95%	103.90%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	700.83	671.87	677.85	599.32	523.89	478.11	427.63	38.96%
YoY %	4.31%	-0.88%	13.10%	14.40%	9.58%	11.80%	-	-
Horiz. %	163.89%	157.11%	158.51%	140.15%	122.51%	111.80%	100.00%	-
EPS	173.21	179.67	183.88	171.44	144.87	126.99	120.45	27.37%
YoY %	-3.60%	-2.29%	7.26%	18.34%	14.08%	5.43%	-	-
Horiz. %	143.80%	149.17%	152.66%	142.33%	120.27%	105.43%	100.00%	-
DPS	120.00	120.00	90.00	90.00	90.00	90.00	70.00	43.19%
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	28.57%	-	-
Horiz. %	171.43%	171.43%	128.57%	128.57%	128.57%	128.57%	100.00%	-
NAPS	9.93	9.59	9.55	9.04	8.93	8.51	8.39	11.87%
YoY %	3.55%	0.42%	5.64%	1.23%	4.94%	1.43%	-	-
Horiz. %	118.36%	114.30%	113.83%	107.75%	106.44%	101.43%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	350.42	335.93	338.93	299.66	261.92	239.05	213.84	38.95%
YoY %	4.31%	-0.89%	13.10%	14.41%	9.57%	11.79%	-	-
Horiz. %	163.87%	157.09%	158.50%	140.13%	122.48%	111.79%	100.00%	-
EPS	86.60	89.83	91.94	85.72	72.43	63.49	60.23	27.36%
YoY %	-3.60%	-2.29%	7.26%	18.35%	14.08%	5.41%	-	-
Horiz. %	143.78%	149.14%	152.65%	142.32%	120.26%	105.41%	100.00%	-
DPS	60.00	60.00	45.00	45.00	45.00	45.00	35.00	43.19%
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	28.57%	-	-
Horiz. %	171.43%	171.43%	128.57%	128.57%	128.57%	128.57%	100.00%	-
NAPS	4.965	4.795	4.775	4.52	4.4646	4.255	4.1955	11.86%
YoY %	3.55%	0.42%	5.64%	1.24%	4.93%	1.42%	-	-
Horiz. %	118.34%	114.29%	113.81%	107.73%	106.41%	101.42%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	24.98	19.00	17.50	19.80	17.10	17.10	15.58	-
P/RPS	3.56	2.83	2.58	3.30	3.26	3.58	3.64	-1.46%
YoY %	25.80%	9.69%	-21.82%	1.23%	-8.94%	-1.65%	-	-
Horiz. %	97.80%	77.75%	70.88%	90.66%	89.56%	98.35%	100.00%	-
P/EPS	14.42	10.58	9.52	11.55	11.80	13.47	12.94	7.47%
YoY %	36.29%	11.13%	-17.58%	-2.12%	-12.40%	4.10%	-	-
Horiz. %	111.44%	81.76%	73.57%	89.26%	91.19%	104.10%	100.00%	-
EY	6.93	9.46	10.51	8.66	8.47	7.43	7.73	-7.01%
YoY %	-26.74%	-9.99%	21.36%	2.24%	14.00%	-3.88%	-	-
Horiz. %	89.65%	122.38%	135.96%	112.03%	109.57%	96.12%	100.00%	-
DY	4.80	6.32	5.14	4.55	5.26	5.26	4.49	4.54%
YoY %	-24.05%	22.96%	12.97%	-13.50%	0.00%	17.15%	-	-
Horiz. %	106.90%	140.76%	114.48%	101.34%	117.15%	117.15%	100.00%	-
P/NAPS	2.52	1.98	1.83	2.19	1.91	2.01	1.86	22.41%
YoY %	27.27%	8.20%	-16.44%	14.66%	-4.98%	8.06%	-	-
Horiz. %	135.48%	106.45%	98.39%	117.74%	102.69%	108.06%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	14/05/12	20/02/12	21/11/11	22/08/11	16/05/11	24/02/11	22/11/10	-
Price	25.00	22.76	18.30	18.38	17.60	16.80	17.70	-
P/RPS	3.57	3.39	2.70	3.07	3.36	3.51	4.14	-9.39%
YoY %	5.31%	25.56%	-12.05%	-8.63%	-4.27%	-15.22%	-	-
Horiz. %	86.23%	81.88%	65.22%	74.15%	81.16%	84.78%	100.00%	-
P/EPS	14.43	12.67	9.95	10.72	12.15	13.23	14.70	-1.22%
YoY %	13.89%	27.34%	-7.18%	-11.77%	-8.16%	-10.00%	-	-
Horiz. %	98.16%	86.19%	67.69%	72.93%	82.65%	90.00%	100.00%	-
EY	6.93	7.89	10.05	9.33	8.23	7.56	6.80	1.26%
YoY %	-12.17%	-21.49%	7.72%	13.37%	8.86%	11.18%	-	-
Horiz. %	101.91%	116.03%	147.79%	137.21%	121.03%	111.18%	100.00%	-
DY	4.80	5.27	4.92	4.90	5.11	5.36	3.95	13.86%
YoY %	-8.92%	7.11%	0.41%	-4.11%	-4.66%	35.70%	-	-
Horiz. %	121.52%	133.42%	124.56%	124.05%	129.37%	135.70%	100.00%	-
P/NAPS	2.52	2.37	1.92	2.03	1.97	1.97	2.11	12.55%
YoY %	6.33%	23.44%	-5.42%	3.05%	0.00%	-6.64%	-	-
Horiz. %	119.43%	112.32%	91.00%	96.21%	93.36%	93.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos