[UTDPLT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 116.52%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 570,724 669,012 416,732 395,089 473,063 282,263 271,216 13.18%
PBT 202,405 252,831 136,288 160,189 194,575 69,866 80,451 16.60%
Tax -52,185 -57,148 -33,125 -40,019 -46,216 -18,572 -22,776 14.80%
NP 150,220 195,683 103,163 120,170 148,359 51,294 57,675 17.28%
-
NP to SH 149,715 195,683 103,161 120,811 148,359 51,294 57,675 17.21%
-
Tax Rate 25.78% 22.60% 24.31% 24.98% 23.75% 26.58% 28.31% -
Total Cost 420,504 473,329 313,569 274,919 324,704 230,969 213,541 11.94%
-
Net Worth 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 12.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 12.17%
NOSH 208,134 208,134 208,153 208,151 208,135 208,173 208,137 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.32% 29.25% 24.76% 30.42% 31.36% 18.17% 21.27% -
ROE 7.41% 10.40% 6.20% 8.01% 11.30% 4.66% 5.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 274.21 321.43 200.20 189.81 227.29 135.59 130.31 13.18%
EPS 71.93 94.02 49.56 58.04 71.28 24.64 27.71 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.71 9.04 8.00 7.25 6.31 5.29 4.87 12.17%
Adjusted Per Share Value based on latest NOSH - 208,111
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 137.10 160.72 100.11 94.91 113.64 67.81 65.15 13.18%
EPS 35.97 47.01 24.78 29.02 35.64 12.32 13.86 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.855 4.52 4.0004 3.6253 3.155 2.6455 2.435 12.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 25.90 19.80 14.18 12.60 13.50 13.90 7.60 -
P/RPS 9.45 6.16 7.08 6.64 5.94 10.25 5.83 8.37%
P/EPS 36.01 21.06 28.61 21.71 18.94 56.41 27.43 4.63%
EY 2.78 4.75 3.50 4.61 5.28 1.77 3.65 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.19 1.77 1.74 2.14 2.63 1.56 9.36%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 24/08/10 24/08/09 18/08/08 27/08/07 29/08/06 -
Price 27.00 18.38 14.84 13.10 11.40 12.10 8.30 -
P/RPS 9.85 5.72 7.41 6.90 5.02 8.92 6.37 7.52%
P/EPS 37.54 19.55 29.94 22.57 15.99 49.11 29.95 3.83%
EY 2.66 5.12 3.34 4.43 6.25 2.04 3.34 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.03 1.86 1.81 1.81 2.29 1.70 8.53%

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