[UTDPLT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.3%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 280,346 304,264 290,372 302,832 197,878 265,304 208,992 5.01%
PBT 117,852 118,447 103,325 107,301 92,341 82,104 90,054 4.58%
Tax -26,161 -26,465 -30,572 -25,113 -23,942 -20,855 -18,665 5.78%
NP 91,691 91,982 72,753 82,188 68,399 61,249 71,389 4.25%
-
NP to SH 91,070 92,208 73,118 81,879 68,293 61,249 71,389 4.13%
-
Tax Rate 22.20% 22.34% 29.59% 23.40% 25.93% 25.40% 20.73% -
Total Cost 188,655 212,282 217,619 220,644 129,479 204,055 137,603 5.39%
-
Net Worth 2,197,710 2,150,026 1,996,007 1,771,200 1,638,116 1,431,848 1,196,754 10.65%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 214,880 260,167 249,761 187,318 145,702 104,058 83,252 17.10%
Div Payout % 235.95% 282.15% 341.59% 228.77% 213.35% 169.89% 116.62% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,197,710 2,150,026 1,996,007 1,771,200 1,638,116 1,431,848 1,196,754 10.65%
NOSH 208,134 208,134 208,134 208,131 208,146 208,117 208,131 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 32.71% 30.23% 25.06% 27.14% 34.57% 23.09% 34.16% -
ROE 4.14% 4.29% 3.66% 4.62% 4.17% 4.28% 5.97% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 134.71 146.19 139.51 145.50 95.07 127.48 100.41 5.01%
EPS 43.77 44.30 35.13 39.34 32.81 29.43 34.30 4.14%
DPS 103.25 125.00 120.00 90.00 70.00 50.00 40.00 17.10%
NAPS 10.56 10.33 9.59 8.51 7.87 6.88 5.75 10.65%
Adjusted Per Share Value based on latest NOSH - 208,131
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 67.35 73.09 69.76 72.75 47.54 63.73 50.21 5.01%
EPS 21.88 22.15 17.57 19.67 16.41 14.71 17.15 4.13%
DPS 51.62 62.50 60.00 45.00 35.00 25.00 20.00 17.10%
NAPS 5.2796 5.165 4.795 4.255 3.9352 3.4397 2.875 10.65%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 26.00 25.00 19.00 17.10 13.90 10.30 12.70 -
P/RPS 19.30 17.10 13.62 11.75 14.62 8.08 12.65 7.28%
P/EPS 59.42 56.43 54.08 43.47 42.37 35.00 37.03 8.19%
EY 1.68 1.77 1.85 2.30 2.36 2.86 2.70 -7.59%
DY 3.97 5.00 6.32 5.26 5.04 4.85 3.15 3.92%
P/NAPS 2.46 2.42 1.98 2.01 1.77 1.50 2.21 1.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 20/02/12 24/02/11 22/02/10 23/02/09 25/02/08 -
Price 25.00 26.30 22.76 16.80 13.34 10.80 14.30 -
P/RPS 18.56 17.99 16.31 11.55 14.03 8.47 14.24 4.51%
P/EPS 57.13 59.37 64.79 42.70 40.66 36.70 41.69 5.38%
EY 1.75 1.68 1.54 2.34 2.46 2.73 2.40 -5.12%
DY 4.13 4.75 5.27 5.36 5.25 4.63 2.80 6.68%
P/NAPS 2.37 2.55 2.37 1.97 1.70 1.57 2.49 -0.81%

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