[UTDPLT] YoY 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- -26.07%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 304,264 290,372 302,832 197,878 265,304 208,992 143,985 13.26%
PBT 118,447 103,325 107,301 92,341 82,104 90,054 52,300 14.58%
Tax -26,465 -30,572 -25,113 -23,942 -20,855 -18,665 -9,935 17.72%
NP 91,982 72,753 82,188 68,399 61,249 71,389 42,365 13.77%
-
NP to SH 92,208 73,118 81,879 68,293 61,249 71,389 42,365 13.82%
-
Tax Rate 22.34% 29.59% 23.40% 25.93% 25.40% 20.73% 19.00% -
Total Cost 212,282 217,619 220,644 129,479 204,055 137,603 101,620 13.05%
-
Net Worth 2,150,026 1,996,007 1,771,200 1,638,116 1,431,848 1,196,754 1,072,136 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 260,167 249,761 187,318 145,702 104,058 83,252 72,863 23.60%
Div Payout % 282.15% 341.59% 228.77% 213.35% 169.89% 116.62% 171.99% -
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 1,771,200 1,638,116 1,431,848 1,196,754 1,072,136 12.28%
NOSH 208,134 208,134 208,131 208,146 208,117 208,131 208,181 -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 30.23% 25.06% 27.14% 34.57% 23.09% 34.16% 29.42% -
ROE 4.29% 3.66% 4.62% 4.17% 4.28% 5.97% 3.95% -
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 146.19 139.51 145.50 95.07 127.48 100.41 69.16 13.27%
EPS 44.30 35.13 39.34 32.81 29.43 34.30 20.35 13.82%
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 73.09 69.76 72.75 47.54 63.73 50.21 34.59 13.26%
EPS 22.15 17.57 19.67 16.41 14.71 17.15 10.18 13.82%
DPS 62.50 60.00 45.00 35.00 25.00 20.00 17.50 23.61%
NAPS 5.165 4.795 4.255 3.9352 3.4397 2.875 2.5756 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 17.10 13.62 11.75 14.62 8.08 12.65 14.10 3.26%
P/EPS 56.43 54.08 43.47 42.37 35.00 37.03 47.91 2.76%
EY 1.77 1.85 2.30 2.36 2.86 2.70 2.09 -2.72%
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 17.99 16.31 11.55 14.03 8.47 14.24 15.90 2.07%
P/EPS 59.37 64.79 42.70 40.66 36.70 41.69 54.05 1.57%
EY 1.68 1.54 2.34 2.46 2.73 2.40 1.85 -1.59%
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