[UTDPLT] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 127.28%
YoY- 89.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 508,839 457,526 570,724 669,012 416,732 395,089 473,063 1.22%
PBT 172,664 158,964 202,405 252,831 136,288 160,189 194,575 -1.97%
Tax -38,116 -37,281 -52,185 -57,148 -33,125 -40,019 -46,216 -3.15%
NP 134,548 121,683 150,220 195,683 103,163 120,170 148,359 -1.61%
-
NP to SH 133,587 121,720 149,715 195,683 103,161 120,811 148,359 -1.73%
-
Tax Rate 22.08% 23.45% 25.78% 22.60% 24.31% 24.98% 23.75% -
Total Cost 374,291 335,843 420,504 473,329 313,569 274,919 324,704 2.39%
-
Net Worth 2,194,288 2,141,701 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 8.92%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 155,844 - - - - - - -
Div Payout % 116.66% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,194,288 2,141,701 2,020,983 1,881,533 1,665,229 1,509,096 1,313,335 8.92%
NOSH 208,134 208,134 208,134 208,134 208,153 208,151 208,135 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.44% 26.60% 26.32% 29.25% 24.76% 30.42% 31.36% -
ROE 6.09% 5.68% 7.41% 10.40% 6.20% 8.01% 11.30% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 244.88 219.82 274.21 321.43 200.20 189.81 227.29 1.24%
EPS 64.29 58.48 71.93 94.02 49.56 58.04 71.28 -1.70%
DPS 75.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.56 10.29 9.71 9.04 8.00 7.25 6.31 8.95%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 122.24 109.91 137.10 160.72 100.11 94.91 113.64 1.22%
EPS 32.09 29.24 35.97 47.01 24.78 29.02 35.64 -1.73%
DPS 37.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2713 5.145 4.855 4.52 4.0004 3.6253 3.155 8.92%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 27.98 28.10 25.90 19.80 14.18 12.60 13.50 -
P/RPS 11.43 12.78 9.45 6.16 7.08 6.64 5.94 11.52%
P/EPS 43.52 48.05 36.01 21.06 28.61 21.71 18.94 14.86%
EY 2.30 2.08 2.78 4.75 3.50 4.61 5.28 -12.92%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.73 2.67 2.19 1.77 1.74 2.14 3.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 22/08/11 24/08/10 24/08/09 18/08/08 -
Price 27.32 25.94 27.00 18.38 14.84 13.10 11.40 -
P/RPS 11.16 11.80 9.85 5.72 7.41 6.90 5.02 14.23%
P/EPS 42.50 44.36 37.54 19.55 29.94 22.57 15.99 17.68%
EY 2.35 2.25 2.66 5.12 3.34 4.43 6.25 -15.03%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.52 2.78 2.03 1.86 1.81 1.81 6.15%

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