[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -25.49%
YoY- -19.09%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,354,688 1,113,544 732,820 829,344 905,792 504,428 460,848 19.66%
PBT 392,880 449,740 258,248 295,108 350,664 130,996 140,832 18.62%
Tax -100,624 -105,352 -62,752 -71,904 -74,824 -37,240 -39,808 16.69%
NP 292,256 344,388 195,496 223,204 275,840 93,756 101,024 19.34%
-
NP to SH 290,592 344,388 195,616 223,188 275,840 93,756 101,024 19.23%
-
Tax Rate 25.61% 23.43% 24.30% 24.37% 21.34% 28.43% 28.27% -
Total Cost 1,062,432 769,156 537,324 606,140 629,952 410,672 359,824 19.75%
-
Net Worth 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 12.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 12.78%
NOSH 208,134 208,114 208,102 208,120 208,149 208,161 208,211 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.57% 30.93% 26.68% 26.91% 30.45% 18.59% 21.92% -
ROE 14.06% 18.53% 11.58% 15.00% 21.80% 8.56% 10.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 650.87 535.06 352.14 398.49 435.16 242.33 221.34 19.67%
EPS 139.60 165.48 94.00 107.24 132.52 45.04 48.52 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.93 8.93 8.12 7.15 6.08 5.26 4.82 12.78%
Adjusted Per Share Value based on latest NOSH - 208,120
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 325.44 267.51 176.05 199.23 217.60 121.18 110.71 19.66%
EPS 69.81 82.73 46.99 53.62 66.27 22.52 24.27 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.965 4.4646 4.0594 3.5748 3.0402 2.6303 2.4109 12.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 24.98 17.10 13.80 10.40 13.10 11.00 7.30 -
P/RPS 3.84 3.20 3.92 2.61 3.01 4.54 3.30 2.55%
P/EPS 17.89 10.33 14.68 9.70 9.89 24.42 15.05 2.92%
EY 5.59 9.68 6.81 10.31 10.12 4.09 6.65 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.91 1.70 1.45 2.15 2.09 1.51 8.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/05/12 16/05/11 17/05/10 18/05/09 14/05/08 14/05/07 17/05/06 -
Price 25.00 17.60 14.10 10.90 14.30 13.20 8.15 -
P/RPS 3.84 3.29 4.00 2.74 3.29 5.45 3.68 0.71%
P/EPS 17.91 10.64 15.00 10.16 10.79 29.31 16.80 1.07%
EY 5.58 9.40 6.67 9.84 9.27 3.41 5.95 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.97 1.74 1.52 2.35 2.51 1.69 6.87%

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