[UTDPLT] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.77%
YoY- 41.48%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,021,843 950,222 1,183,389 1,398,386 995,107 816,674 1,030,925 -0.14%
PBT 355,604 340,476 454,239 491,541 349,460 372,797 397,818 -1.85%
Tax -76,233 -87,989 -111,688 -117,955 -84,753 -91,913 -98,259 -4.14%
NP 279,371 252,487 342,551 373,586 264,707 280,884 299,559 -1.15%
-
NP to SH 278,030 251,831 342,241 373,951 264,307 281,475 299,559 -1.23%
-
Tax Rate 21.44% 25.84% 24.59% 24.00% 24.25% 24.65% 24.70% -
Total Cost 742,472 697,735 840,838 1,024,800 730,400 535,790 731,366 0.25%
-
Net Worth 2,123,639 2,197,710 2,150,026 1,996,007 1,771,204 1,637,982 1,431,922 6.78%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 342,857 214,880 260,167 249,761 187,318 145,690 104,064 21.97%
Div Payout % 123.32% 85.33% 76.02% 66.79% 70.87% 51.76% 34.74% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,123,639 2,197,710 2,150,026 1,996,007 1,771,204 1,637,982 1,431,922 6.78%
NOSH 208,134 208,134 208,134 208,134 208,132 208,129 208,128 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 27.34% 26.57% 28.95% 26.72% 26.60% 34.39% 29.06% -
ROE 13.09% 11.46% 15.92% 18.73% 14.92% 17.18% 20.92% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 491.76 456.58 568.57 671.87 478.11 392.39 495.33 -0.12%
EPS 133.80 121.00 164.43 179.67 126.99 135.24 143.93 -1.20%
DPS 165.00 103.25 125.00 120.00 90.00 70.00 50.00 22.00%
NAPS 10.22 10.56 10.33 9.59 8.51 7.87 6.88 6.81%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 245.48 228.27 284.29 335.93 239.05 196.19 247.66 -0.14%
EPS 66.79 60.50 82.22 89.83 63.49 67.62 71.96 -1.23%
DPS 82.36 51.62 62.50 60.00 45.00 35.00 25.00 21.97%
NAPS 5.1016 5.2796 5.165 4.795 4.255 3.9349 3.4399 6.78%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 24.40 26.00 25.00 19.00 17.10 13.90 10.30 -
P/RPS 4.96 5.69 4.40 2.83 3.58 3.54 2.08 15.57%
P/EPS 18.24 21.49 15.20 10.58 13.47 10.28 7.16 16.85%
EY 5.48 4.65 6.58 9.46 7.43 9.73 13.97 -14.43%
DY 6.76 3.97 5.00 6.32 5.26 5.04 4.85 5.68%
P/NAPS 2.39 2.46 2.42 1.98 2.01 1.77 1.50 8.06%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 24/02/14 25/02/13 20/02/12 24/02/11 22/02/10 23/02/09 -
Price 25.02 25.00 26.30 22.76 16.80 13.34 10.80 -
P/RPS 5.09 5.48 4.63 3.39 3.51 3.40 2.18 15.17%
P/EPS 18.70 20.66 15.99 12.67 13.23 9.86 7.50 16.43%
EY 5.35 4.84 6.25 7.89 7.56 10.14 13.33 -14.10%
DY 6.59 4.13 4.75 5.27 5.36 5.25 4.63 6.05%
P/NAPS 2.45 2.37 2.55 2.37 1.97 1.70 1.57 7.69%

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