[UTDPLT] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.9%
YoY- -19.09%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 338,672 278,386 183,205 207,336 226,448 126,107 115,212 19.66%
PBT 98,220 112,435 64,562 73,777 87,666 32,749 35,208 18.62%
Tax -25,156 -26,338 -15,688 -17,976 -18,706 -9,310 -9,952 16.69%
NP 73,064 86,097 48,874 55,801 68,960 23,439 25,256 19.34%
-
NP to SH 72,648 86,097 48,904 55,797 68,960 23,439 25,256 19.23%
-
Tax Rate 25.61% 23.43% 24.30% 24.37% 21.34% 28.43% 28.27% -
Total Cost 265,608 192,289 134,331 151,535 157,488 102,668 89,956 19.75%
-
Net Worth 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 12.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 12.78%
NOSH 208,134 208,114 208,102 208,120 208,149 208,161 208,211 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.57% 30.93% 26.68% 26.91% 30.45% 18.59% 21.92% -
ROE 3.52% 4.63% 2.89% 3.75% 5.45% 2.14% 2.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 162.72 133.77 88.04 99.62 108.79 60.58 55.33 19.67%
EPS 34.90 41.37 23.50 26.81 33.13 11.26 12.13 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.93 8.93 8.12 7.15 6.08 5.26 4.82 12.78%
Adjusted Per Share Value based on latest NOSH - 208,120
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.36 66.88 44.01 49.81 54.40 30.29 27.68 19.66%
EPS 17.45 20.68 11.75 13.40 16.57 5.63 6.07 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.965 4.4646 4.0594 3.5748 3.0402 2.6303 2.4109 12.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 24.98 17.10 13.80 10.40 13.10 11.00 7.30 -
P/RPS 15.35 12.78 15.68 10.44 12.04 18.16 13.19 2.55%
P/EPS 71.57 41.33 58.72 38.79 39.54 97.69 60.18 2.92%
EY 1.40 2.42 1.70 2.58 2.53 1.02 1.66 -2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.91 1.70 1.45 2.15 2.09 1.51 8.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/05/12 16/05/11 17/05/10 18/05/09 14/05/08 14/05/07 17/05/06 -
Price 25.00 17.60 14.10 10.90 14.30 13.20 8.15 -
P/RPS 15.36 13.16 16.02 10.94 13.14 21.79 14.73 0.69%
P/EPS 71.62 42.54 60.00 40.66 43.16 117.23 67.19 1.06%
EY 1.40 2.35 1.67 2.46 2.32 0.85 1.49 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.97 1.74 1.52 2.35 2.51 1.69 6.87%

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