[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.89%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 893,168 1,172,166 1,477,352 923,033 825,061 1,031,774 620,268 6.25%
PBT 296,832 447,722 517,621 322,878 373,941 420,952 190,574 7.65%
Tax -82,437 -113,630 -116,510 -79,520 -90,628 -103,205 -46,576 9.97%
NP 214,394 334,092 401,110 243,358 283,313 317,746 143,998 6.85%
-
NP to SH 214,348 333,377 401,110 243,237 284,242 317,746 144,016 6.84%
-
Tax Rate 27.77% 25.38% 22.51% 24.63% 24.24% 24.52% 24.44% -
Total Cost 678,773 838,074 1,076,241 679,674 541,748 714,028 476,269 6.07%
-
Net Worth 2,170,840 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 11.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,170,840 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 11.04%
NOSH 208,134 208,134 208,134 208,132 208,124 208,130 208,115 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.00% 28.50% 27.15% 26.37% 34.34% 30.80% 23.22% -
ROE 9.87% 15.72% 20.18% 13.93% 17.76% 22.62% 12.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 429.13 563.18 709.81 443.48 396.43 495.73 298.04 6.25%
EPS 102.99 160.17 192.72 116.87 136.57 152.67 69.20 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.43 10.19 9.55 8.39 7.69 6.75 5.56 11.04%
Adjusted Per Share Value based on latest NOSH - 208,159
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 214.57 281.59 354.90 221.74 198.20 247.86 149.01 6.25%
EPS 51.49 80.09 96.36 58.43 68.28 76.33 34.60 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.215 5.095 4.775 4.195 3.8448 3.375 2.7798 11.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 26.60 25.00 17.50 15.58 13.20 11.30 12.30 -
P/RPS 6.20 4.44 2.47 3.51 3.33 2.28 4.13 6.99%
P/EPS 25.83 15.61 9.08 13.33 9.67 7.40 17.77 6.42%
EY 3.87 6.41 11.01 7.50 10.35 13.51 5.63 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.45 1.83 1.86 1.72 1.67 2.21 2.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 21/11/11 22/11/10 19/11/09 17/11/08 19/11/07 -
Price 26.10 25.30 18.30 17.70 13.50 10.40 12.90 -
P/RPS 6.08 4.49 2.58 3.99 3.41 2.10 4.33 5.81%
P/EPS 25.34 15.80 9.50 15.15 9.88 6.81 18.64 5.24%
EY 3.95 6.33 10.53 6.60 10.12 14.68 5.36 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.48 1.92 2.11 1.76 1.54 2.32 1.25%

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