[UTDPLT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.04%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,183,389 1,398,386 995,107 816,674 1,030,925 674,193 597,463 12.05%
PBT 454,239 491,541 349,460 372,797 397,818 232,985 199,569 14.67%
Tax -111,688 -117,955 -84,753 -91,913 -98,259 -53,597 -49,561 14.48%
NP 342,551 373,586 264,707 280,884 299,559 179,388 150,008 14.73%
-
NP to SH 342,241 373,951 264,307 281,475 299,559 179,401 150,008 14.72%
-
Tax Rate 24.59% 24.00% 24.25% 24.65% 24.70% 23.00% 24.83% -
Total Cost 840,838 1,024,800 730,400 535,790 731,366 494,805 447,455 11.07%
-
Net Worth 2,150,026 1,996,007 1,771,204 1,637,982 1,431,922 1,196,839 1,071,931 12.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 260,167 249,761 187,318 145,690 104,064 83,258 72,849 23.61%
Div Payout % 76.02% 66.79% 70.87% 51.76% 34.74% 46.41% 48.56% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,150,026 1,996,007 1,771,204 1,637,982 1,431,922 1,196,839 1,071,931 12.28%
NOSH 208,134 208,134 208,132 208,129 208,128 208,145 208,142 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.95% 26.72% 26.60% 34.39% 29.06% 26.61% 25.11% -
ROE 15.92% 18.73% 14.92% 17.18% 20.92% 14.99% 13.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 568.57 671.87 478.11 392.39 495.33 323.90 287.05 12.05%
EPS 164.43 179.67 126.99 135.24 143.93 86.19 72.07 14.72%
DPS 125.00 120.00 90.00 70.00 50.00 40.00 35.00 23.61%
NAPS 10.33 9.59 8.51 7.87 6.88 5.75 5.15 12.28%
Adjusted Per Share Value based on latest NOSH - 208,146
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 284.29 335.93 239.05 196.19 247.66 161.96 143.53 12.05%
EPS 82.22 89.83 63.49 67.62 71.96 43.10 36.04 14.72%
DPS 62.50 60.00 45.00 35.00 25.00 20.00 17.50 23.61%
NAPS 5.165 4.795 4.255 3.9349 3.4399 2.8752 2.5751 12.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 25.00 19.00 17.10 13.90 10.30 12.70 9.75 -
P/RPS 4.40 2.83 3.58 3.54 2.08 3.92 3.40 4.38%
P/EPS 15.20 10.58 13.47 10.28 7.16 14.73 13.53 1.95%
EY 6.58 9.46 7.43 9.73 13.97 6.79 7.39 -1.91%
DY 5.00 6.32 5.26 5.04 4.85 3.15 3.59 5.67%
P/NAPS 2.42 1.98 2.01 1.77 1.50 2.21 1.89 4.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 24/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 26.30 22.76 16.80 13.34 10.80 14.30 11.00 -
P/RPS 4.63 3.39 3.51 3.40 2.18 4.41 3.83 3.20%
P/EPS 15.99 12.67 13.23 9.86 7.50 16.59 15.26 0.78%
EY 6.25 7.89 7.56 10.14 13.33 6.03 6.55 -0.77%
DY 4.75 5.27 5.36 5.25 4.63 2.80 3.18 6.90%
P/NAPS 2.55 2.37 1.97 1.70 1.57 2.49 2.14 2.96%

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