[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.47%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 915,052 1,141,448 1,338,024 833,464 790,178 946,126 564,526 8.37%
PBT 317,928 404,810 505,662 272,576 320,378 389,150 139,732 14.67%
Tax -74,562 -104,370 -114,296 -66,250 -80,038 -92,432 -37,144 12.30%
NP 243,366 300,440 391,366 206,326 240,340 296,718 102,588 15.47%
-
NP to SH 243,440 299,430 391,366 206,322 241,622 296,718 102,588 15.47%
-
Tax Rate 23.45% 25.78% 22.60% 24.31% 24.98% 23.75% 26.58% -
Total Cost 671,686 841,008 946,658 627,138 549,838 649,408 461,938 6.43%
-
Net Worth 2,141,701 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 11.71%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,141,701 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 11.71%
NOSH 208,134 208,134 208,134 208,153 208,151 208,135 208,173 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 26.60% 26.32% 29.25% 24.76% 30.42% 31.36% 18.17% -
ROE 11.37% 14.82% 20.80% 12.39% 16.01% 22.59% 9.32% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 439.65 548.42 642.87 400.41 379.62 454.57 271.18 8.37%
EPS 116.96 143.86 188.04 99.12 116.08 142.56 49.28 15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.29 9.71 9.04 8.00 7.25 6.31 5.29 11.71%
Adjusted Per Share Value based on latest NOSH - 208,120
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 219.82 274.21 321.43 200.22 189.82 227.29 135.62 8.37%
EPS 58.48 71.93 94.02 49.56 58.04 71.28 24.64 15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.145 4.855 4.52 4.0004 3.6253 3.155 2.6455 11.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 28.10 25.90 19.80 14.18 12.60 13.50 13.90 -
P/RPS 6.39 4.72 3.08 3.54 3.32 2.97 5.13 3.72%
P/EPS 24.02 18.00 10.53 14.31 10.85 9.47 28.21 -2.64%
EY 4.16 5.55 9.50 6.99 9.21 10.56 3.55 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.67 2.19 1.77 1.74 2.14 2.63 0.62%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 24/08/10 24/08/09 18/08/08 27/08/07 -
Price 25.94 27.00 18.38 14.84 13.10 11.40 12.10 -
P/RPS 5.90 4.92 2.86 3.71 3.45 2.51 4.46 4.76%
P/EPS 22.18 18.77 9.77 14.97 11.29 8.00 24.55 -1.67%
EY 4.51 5.33 10.23 6.68 8.86 12.51 4.07 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.78 2.03 1.86 1.81 1.81 2.29 1.60%

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