[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.64%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,172,166 1,477,352 923,033 825,061 1,031,774 620,268 603,694 11.68%
PBT 447,722 517,621 322,878 373,941 420,952 190,574 196,358 14.71%
Tax -113,630 -116,510 -79,520 -90,628 -103,205 -46,576 -52,834 13.60%
NP 334,092 401,110 243,358 283,313 317,746 143,998 143,524 15.10%
-
NP to SH 333,377 401,110 243,237 284,242 317,746 144,016 143,524 15.06%
-
Tax Rate 25.38% 22.51% 24.63% 24.24% 24.52% 24.44% 26.91% -
Total Cost 838,074 1,076,241 679,674 541,748 714,028 476,269 460,170 10.49%
-
Net Worth 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 12.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 12.18%
NOSH 208,134 208,134 208,132 208,124 208,130 208,115 208,126 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.50% 27.15% 26.37% 34.34% 30.80% 23.22% 23.77% -
ROE 15.72% 20.18% 13.93% 17.76% 22.62% 12.45% 13.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 563.18 709.81 443.48 396.43 495.73 298.04 290.06 11.68%
EPS 160.17 192.72 116.87 136.57 152.67 69.20 68.96 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.19 9.55 8.39 7.69 6.75 5.56 5.11 12.17%
Adjusted Per Share Value based on latest NOSH - 208,136
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 281.59 354.90 221.74 198.20 247.86 149.01 145.03 11.68%
EPS 80.09 96.36 58.43 68.28 76.33 34.60 34.48 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.095 4.775 4.195 3.8448 3.375 2.7798 2.5549 12.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 25.00 17.50 15.58 13.20 11.30 12.30 8.30 -
P/RPS 4.44 2.47 3.51 3.33 2.28 4.13 2.86 7.59%
P/EPS 15.61 9.08 13.33 9.67 7.40 17.77 12.04 4.41%
EY 6.41 11.01 7.50 10.35 13.51 5.63 8.31 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.83 1.86 1.72 1.67 2.21 1.62 7.13%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 -
Price 25.30 18.30 17.70 13.50 10.40 12.90 8.40 -
P/RPS 4.49 2.58 3.99 3.41 2.10 4.33 2.90 7.55%
P/EPS 15.80 9.50 15.15 9.88 6.81 18.64 12.18 4.42%
EY 6.33 10.53 6.60 10.12 14.68 5.36 8.21 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.92 2.11 1.76 1.54 2.32 1.64 7.12%

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