[UTDPLT] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 27.28%
YoY- 101.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 247,815 241,809 232,052 390,626 233,527 187,753 246,615 0.08%
PBT 63,019 75,581 104,185 140,396 71,726 86,412 106,909 -8.42%
Tax -16,647 -18,650 -27,029 -30,810 -17,437 -22,043 -27,510 -8.02%
NP 46,372 56,931 77,156 109,586 54,289 64,369 79,399 -8.56%
-
NP to SH 45,842 57,083 77,067 109,586 54,257 65,014 79,399 -8.74%
-
Tax Rate 26.42% 24.68% 25.94% 21.95% 24.31% 25.51% 25.73% -
Total Cost 201,443 184,878 154,896 281,040 179,238 123,384 167,216 3.15%
-
Net Worth 2,194,288 2,141,701 2,020,983 1,881,533 1,664,963 1,508,807 1,313,257 8.92%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 155,844 - - - - - - -
Div Payout % 339.96% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,194,288 2,141,701 2,020,983 1,881,533 1,664,963 1,508,807 1,313,257 8.92%
NOSH 208,134 208,134 208,134 208,134 208,120 208,111 208,123 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.71% 23.54% 33.25% 28.05% 23.25% 34.28% 32.20% -
ROE 2.09% 2.67% 3.81% 5.82% 3.26% 4.31% 6.05% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 119.26 116.18 111.49 187.68 112.21 90.22 118.49 0.10%
EPS 22.06 27.43 37.03 52.65 26.07 31.24 38.15 -8.72%
DPS 75.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.56 10.29 9.71 9.04 8.00 7.25 6.31 8.95%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 59.53 58.09 55.75 93.84 56.10 45.10 59.24 0.08%
EPS 11.01 13.71 18.51 26.33 13.03 15.62 19.07 -8.74%
DPS 37.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2713 5.145 4.855 4.52 3.9997 3.6246 3.1548 8.92%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 27.98 28.10 25.90 19.80 14.18 12.60 13.50 -
P/RPS 23.46 24.19 23.23 10.55 12.64 13.97 11.39 12.79%
P/EPS 126.83 102.46 69.95 37.61 54.39 40.33 35.39 23.69%
EY 0.79 0.98 1.43 2.66 1.84 2.48 2.83 -19.14%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.73 2.67 2.19 1.77 1.74 2.14 3.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 22/08/11 24/08/10 24/08/09 18/08/08 -
Price 27.32 25.94 27.00 18.38 14.84 13.10 11.40 -
P/RPS 22.91 22.33 24.22 9.79 13.23 14.52 9.62 15.55%
P/EPS 123.84 94.58 72.92 34.91 56.92 41.93 29.88 26.72%
EY 0.81 1.06 1.37 2.86 1.76 2.38 3.35 -21.06%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.52 2.78 2.03 1.86 1.81 1.81 6.15%

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