[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 76.84%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 669,876 879,125 1,108,014 692,275 618,796 773,831 465,201 6.25%
PBT 222,624 335,792 388,216 242,159 280,456 315,714 142,931 7.65%
Tax -61,828 -85,223 -87,383 -59,640 -67,971 -77,404 -34,932 9.97%
NP 160,796 250,569 300,833 182,519 212,485 238,310 107,999 6.85%
-
NP to SH 160,761 250,033 300,833 182,428 213,182 238,310 108,012 6.84%
-
Tax Rate 27.77% 25.38% 22.51% 24.63% 24.24% 24.52% 24.44% -
Total Cost 509,080 628,556 807,181 509,756 406,311 535,521 357,202 6.07%
-
Net Worth 2,170,840 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 11.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,170,840 2,120,888 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 11.04%
NOSH 208,134 208,134 208,134 208,132 208,124 208,131 208,115 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.00% 28.50% 27.15% 26.37% 34.34% 30.80% 23.22% -
ROE 7.41% 11.79% 15.13% 10.45% 13.32% 16.96% 9.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 321.85 422.38 532.36 332.61 297.32 371.80 223.53 6.25%
EPS 77.24 120.13 144.54 87.65 102.43 114.50 51.90 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.43 10.19 9.55 8.39 7.69 6.75 5.56 11.04%
Adjusted Per Share Value based on latest NOSH - 208,159
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 160.92 211.19 266.18 166.31 148.65 185.90 111.76 6.25%
EPS 38.62 60.07 72.27 43.82 51.21 57.25 25.95 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.215 5.095 4.775 4.195 3.8448 3.375 2.7798 11.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 26.60 25.00 17.50 15.58 13.20 11.30 12.30 -
P/RPS 8.26 5.92 3.29 4.68 4.44 3.04 5.50 7.00%
P/EPS 34.44 20.81 12.11 17.78 12.89 9.87 23.70 6.42%
EY 2.90 4.81 8.26 5.63 7.76 10.13 4.22 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.45 1.83 1.86 1.72 1.67 2.21 2.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 21/11/11 22/11/10 19/11/09 17/11/08 19/11/07 -
Price 26.10 25.30 18.30 17.70 13.50 10.40 12.90 -
P/RPS 8.11 5.99 3.44 5.32 4.54 2.80 5.77 5.83%
P/EPS 33.79 21.06 12.66 20.19 13.18 9.08 24.86 5.24%
EY 2.96 4.75 7.90 4.95 7.59 11.01 4.02 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.48 1.92 2.11 1.76 1.54 2.32 1.25%

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