[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.26%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,141,448 1,338,024 833,464 790,178 946,126 564,526 542,432 13.18%
PBT 404,810 505,662 272,576 320,378 389,150 139,732 160,902 16.60%
Tax -104,370 -114,296 -66,250 -80,038 -92,432 -37,144 -45,552 14.80%
NP 300,440 391,366 206,326 240,340 296,718 102,588 115,350 17.28%
-
NP to SH 299,430 391,366 206,322 241,622 296,718 102,588 115,350 17.21%
-
Tax Rate 25.78% 22.60% 24.31% 24.98% 23.75% 26.58% 28.31% -
Total Cost 841,008 946,658 627,138 549,838 649,408 461,938 427,082 11.94%
-
Net Worth 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 12.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 12.17%
NOSH 208,134 208,134 208,153 208,151 208,135 208,173 208,137 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.32% 29.25% 24.76% 30.42% 31.36% 18.17% 21.27% -
ROE 14.82% 20.80% 12.39% 16.01% 22.59% 9.32% 11.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 548.42 642.87 400.41 379.62 454.57 271.18 260.61 13.18%
EPS 143.86 188.04 99.12 116.08 142.56 49.28 55.42 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.71 9.04 8.00 7.25 6.31 5.29 4.87 12.17%
Adjusted Per Share Value based on latest NOSH - 208,111
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 274.21 321.43 200.22 189.82 227.29 135.62 130.31 13.18%
EPS 71.93 94.02 49.56 58.04 71.28 24.64 27.71 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.855 4.52 4.0004 3.6253 3.155 2.6455 2.435 12.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 25.90 19.80 14.18 12.60 13.50 13.90 7.60 -
P/RPS 4.72 3.08 3.54 3.32 2.97 5.13 2.92 8.32%
P/EPS 18.00 10.53 14.31 10.85 9.47 28.21 13.71 4.63%
EY 5.55 9.50 6.99 9.21 10.56 3.55 7.29 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.19 1.77 1.74 2.14 2.63 1.56 9.36%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 24/08/10 24/08/09 18/08/08 27/08/07 29/08/06 -
Price 27.00 18.38 14.84 13.10 11.40 12.10 8.30 -
P/RPS 4.92 2.86 3.71 3.45 2.51 4.46 3.18 7.53%
P/EPS 18.77 9.77 14.97 11.29 8.00 24.55 14.98 3.82%
EY 5.33 10.23 6.68 8.86 12.51 4.07 6.68 -3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.03 1.86 1.81 1.81 2.29 1.70 8.53%

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