[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.5%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 862,868 1,354,688 1,113,544 732,820 829,344 905,792 504,428 9.35%
PBT 333,532 392,880 449,740 258,248 295,108 350,664 130,996 16.83%
Tax -74,524 -100,624 -105,352 -62,752 -71,904 -74,824 -37,240 12.24%
NP 259,008 292,256 344,388 195,496 223,204 275,840 93,756 18.43%
-
NP to SH 258,548 290,592 344,388 195,616 223,188 275,840 93,756 18.40%
-
Tax Rate 22.34% 25.61% 23.43% 24.30% 24.37% 21.34% 28.43% -
Total Cost 603,860 1,062,432 769,156 537,324 606,140 629,952 410,672 6.63%
-
Net Worth 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 12.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 12.42%
NOSH 208,134 208,134 208,114 208,102 208,120 208,149 208,161 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 30.02% 21.57% 30.93% 26.68% 26.91% 30.45% 18.59% -
ROE 11.69% 14.06% 18.53% 11.58% 15.00% 21.80% 8.56% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 414.57 650.87 535.06 352.14 398.49 435.16 242.33 9.35%
EPS 124.24 139.60 165.48 94.00 107.24 132.52 45.04 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.63 9.93 8.93 8.12 7.15 6.08 5.26 12.42%
Adjusted Per Share Value based on latest NOSH - 208,102
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 207.29 325.44 267.51 176.05 199.23 217.60 121.18 9.35%
EPS 62.11 69.81 82.73 46.99 53.62 66.27 22.52 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.315 4.965 4.4646 4.0594 3.5748 3.0402 2.6303 12.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 27.20 24.98 17.10 13.80 10.40 13.10 11.00 -
P/RPS 6.56 3.84 3.20 3.92 2.61 3.01 4.54 6.32%
P/EPS 21.90 17.89 10.33 14.68 9.70 9.89 24.42 -1.79%
EY 4.57 5.59 9.68 6.81 10.31 10.12 4.09 1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.52 1.91 1.70 1.45 2.15 2.09 3.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 14/05/12 16/05/11 17/05/10 18/05/09 14/05/08 14/05/07 -
Price 27.24 25.00 17.60 14.10 10.90 14.30 13.20 -
P/RPS 6.57 3.84 3.29 4.00 2.74 3.29 5.45 3.16%
P/EPS 21.93 17.91 10.64 15.00 10.16 10.79 29.31 -4.71%
EY 4.56 5.58 9.40 6.67 9.84 9.27 3.41 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.52 1.97 1.74 1.52 2.35 2.51 0.32%

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