[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.46%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 879,125 1,108,014 692,275 618,796 773,831 465,201 452,771 11.68%
PBT 335,792 388,216 242,159 280,456 315,714 142,931 147,269 14.71%
Tax -85,223 -87,383 -59,640 -67,971 -77,404 -34,932 -39,626 13.60%
NP 250,569 300,833 182,519 212,485 238,310 107,999 107,643 15.10%
-
NP to SH 250,033 300,833 182,428 213,182 238,310 108,012 107,643 15.06%
-
Tax Rate 25.38% 22.51% 24.63% 24.24% 24.52% 24.44% 26.91% -
Total Cost 628,556 807,181 509,756 406,311 535,521 357,202 345,128 10.49%
-
Net Worth 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 12.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 12.18%
NOSH 208,134 208,134 208,132 208,124 208,131 208,115 208,126 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.50% 27.15% 26.37% 34.34% 30.80% 23.22% 23.77% -
ROE 11.79% 15.13% 10.45% 13.32% 16.96% 9.33% 10.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 422.38 532.36 332.61 297.32 371.80 223.53 217.55 11.68%
EPS 120.13 144.54 87.65 102.43 114.50 51.90 51.72 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.19 9.55 8.39 7.69 6.75 5.56 5.11 12.17%
Adjusted Per Share Value based on latest NOSH - 208,136
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 211.19 266.18 166.31 148.65 185.90 111.76 108.77 11.68%
EPS 60.07 72.27 43.82 51.21 57.25 25.95 25.86 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.095 4.775 4.195 3.8448 3.375 2.7798 2.5549 12.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 25.00 17.50 15.58 13.20 11.30 12.30 8.30 -
P/RPS 5.92 3.29 4.68 4.44 3.04 5.50 3.82 7.56%
P/EPS 20.81 12.11 17.78 12.89 9.87 23.70 16.05 4.41%
EY 4.81 8.26 5.63 7.76 10.13 4.22 6.23 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.83 1.86 1.72 1.67 2.21 1.62 7.13%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 -
Price 25.30 18.30 17.70 13.50 10.40 12.90 8.40 -
P/RPS 5.99 3.44 5.32 4.54 2.80 5.77 3.86 7.59%
P/EPS 21.06 12.66 20.19 13.18 9.08 24.86 16.24 4.42%
EY 4.75 7.90 4.95 7.59 11.01 4.02 6.16 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.92 2.11 1.76 1.54 2.32 1.64 7.12%

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