[UTDPLT] YoY 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- 16.52%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 232,052 390,626 233,527 187,753 246,615 156,156 156,004 6.83%
PBT 104,185 140,396 71,726 86,412 106,909 37,117 45,243 14.90%
Tax -27,029 -30,810 -17,437 -22,043 -27,510 -9,262 -12,824 13.21%
NP 77,156 109,586 54,289 64,369 79,399 27,855 32,419 15.53%
-
NP to SH 77,067 109,586 54,257 65,014 79,399 27,855 32,419 15.51%
-
Tax Rate 25.94% 21.95% 24.31% 25.51% 25.73% 24.95% 28.34% -
Total Cost 154,896 281,040 179,238 123,384 167,216 128,301 123,585 3.83%
-
Net Worth 2,020,983 1,881,533 1,664,963 1,508,807 1,313,257 1,101,292 1,013,353 12.18%
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 1,664,963 1,508,807 1,313,257 1,101,292 1,013,353 12.18%
NOSH 208,134 208,134 208,120 208,111 208,123 208,183 208,080 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 33.25% 28.05% 23.25% 34.28% 32.20% 17.84% 20.78% -
ROE 3.81% 5.82% 3.26% 4.31% 6.05% 2.53% 3.20% -
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 111.49 187.68 112.21 90.22 118.49 75.01 74.97 6.83%
EPS 37.03 52.65 26.07 31.24 38.15 13.38 15.58 15.50%
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 55.75 93.84 56.10 45.10 59.24 37.51 37.48 6.83%
EPS 18.51 26.33 13.03 15.62 19.07 6.69 7.79 15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.855 4.52 3.9997 3.6246 3.1548 2.6456 2.4344 12.18%
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 23.23 10.55 12.64 13.97 11.39 18.53 10.14 14.80%
P/EPS 69.95 37.61 54.39 40.33 35.39 103.89 48.78 6.18%
EY 1.43 2.66 1.84 2.48 2.83 0.96 2.05 -5.82%
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 24.22 9.79 13.23 14.52 9.62 16.13 11.07 13.92%
P/EPS 72.92 34.91 56.92 41.93 29.88 90.43 53.27 5.36%
EY 1.37 2.86 1.76 2.38 3.35 1.11 1.88 -5.13%
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