[UTDPLT] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.95%
YoY- -16.55%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 241,809 232,052 390,626 233,527 187,753 246,615 156,156 7.55%
PBT 75,581 104,185 140,396 71,726 86,412 106,909 37,117 12.57%
Tax -18,650 -27,029 -30,810 -17,437 -22,043 -27,510 -9,262 12.36%
NP 56,931 77,156 109,586 54,289 64,369 79,399 27,855 12.64%
-
NP to SH 57,083 77,067 109,586 54,257 65,014 79,399 27,855 12.69%
-
Tax Rate 24.68% 25.94% 21.95% 24.31% 25.51% 25.73% 24.95% -
Total Cost 184,878 154,896 281,040 179,238 123,384 167,216 128,301 6.27%
-
Net Worth 2,141,701 2,020,983 1,881,533 1,664,963 1,508,807 1,313,257 1,101,292 11.71%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,141,701 2,020,983 1,881,533 1,664,963 1,508,807 1,313,257 1,101,292 11.71%
NOSH 208,134 208,134 208,134 208,120 208,111 208,123 208,183 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.54% 33.25% 28.05% 23.25% 34.28% 32.20% 17.84% -
ROE 2.67% 3.81% 5.82% 3.26% 4.31% 6.05% 2.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 116.18 111.49 187.68 112.21 90.22 118.49 75.01 7.55%
EPS 27.43 37.03 52.65 26.07 31.24 38.15 13.38 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.29 9.71 9.04 8.00 7.25 6.31 5.29 11.71%
Adjusted Per Share Value based on latest NOSH - 208,120
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.09 55.75 93.84 56.10 45.10 59.24 37.51 7.55%
EPS 13.71 18.51 26.33 13.03 15.62 19.07 6.69 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.145 4.855 4.52 3.9997 3.6246 3.1548 2.6456 11.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 28.10 25.90 19.80 14.18 12.60 13.50 13.90 -
P/RPS 24.19 23.23 10.55 12.64 13.97 11.39 18.53 4.53%
P/EPS 102.46 69.95 37.61 54.39 40.33 35.39 103.89 -0.23%
EY 0.98 1.43 2.66 1.84 2.48 2.83 0.96 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.67 2.19 1.77 1.74 2.14 2.63 0.62%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 24/08/10 24/08/09 18/08/08 27/08/07 -
Price 25.94 27.00 18.38 14.84 13.10 11.40 12.10 -
P/RPS 22.33 24.22 9.79 13.23 14.52 9.62 16.13 5.56%
P/EPS 94.58 72.92 34.91 56.92 41.93 29.88 90.43 0.74%
EY 1.06 1.37 2.86 1.76 2.38 3.35 1.11 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.78 2.03 1.86 1.81 1.81 2.29 1.60%

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