[UTDPLT] QoQ TTM 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- -2.45%
YoY- -4.13%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 995,107 890,153 838,317 792,543 816,674 884,100 961,161 2.33%
PBT 349,460 334,500 348,896 363,582 372,797 362,560 363,432 -2.57%
Tax -84,753 -83,582 -85,019 -89,625 -91,913 -88,826 -92,062 -5.35%
NP 264,707 250,918 263,877 273,957 280,884 273,734 271,370 -1.63%
-
NP to SH 264,307 250,721 263,825 274,582 281,475 274,431 272,011 -1.89%
-
Tax Rate 24.25% 24.99% 24.37% 24.65% 24.65% 24.50% 25.33% -
Total Cost 730,400 639,235 574,440 518,586 535,790 610,366 689,791 3.87%
-
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 187,318 145,702 145,702 145,702 145,702 104,058 104,058 47.82%
Div Payout % 70.87% 58.11% 55.23% 53.06% 51.76% 37.92% 38.26% -
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 26.60% 28.19% 31.48% 34.57% 34.39% 30.96% 28.23% -
ROE 14.92% 14.36% 15.85% 16.25% 17.18% 17.15% 18.03% -
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 478.11 427.63 402.80 380.84 392.35 424.77 461.85 2.32%
EPS 126.99 120.45 126.77 131.95 135.23 131.85 130.70 -1.89%
DPS 90.00 70.00 70.00 70.00 70.00 50.00 50.00 47.81%
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 239.05 213.84 201.39 190.39 196.19 212.39 230.90 2.33%
EPS 63.49 60.23 63.38 65.96 67.62 65.93 65.35 -1.90%
DPS 45.00 35.00 35.00 35.00 35.00 25.00 25.00 47.81%
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 3.58 3.64 3.52 3.62 3.54 3.11 2.73 19.74%
P/EPS 13.47 12.94 11.19 10.46 10.28 10.01 9.64 24.90%
EY 7.43 7.73 8.94 9.56 9.73 9.99 10.37 -19.88%
DY 5.26 4.49 4.94 5.07 5.04 3.79 3.97 20.57%
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 3.51 4.14 3.68 3.70 3.40 3.18 2.84 15.12%
P/EPS 13.23 14.70 11.71 10.69 9.86 10.24 10.02 20.29%
EY 7.56 6.80 8.54 9.36 10.14 9.77 9.98 -16.85%
DY 5.36 3.95 4.72 4.96 5.25 3.70 3.82 25.25%
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