[UTDPLT] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.15%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 261,025 215,717 338,672 278,386 183,205 207,336 226,448 2.39%
PBT 109,645 83,383 98,220 112,435 64,562 73,777 87,666 3.79%
Tax -21,469 -18,631 -25,156 -26,338 -15,688 -17,976 -18,706 2.32%
NP 88,176 64,752 73,064 86,097 48,874 55,801 68,960 4.17%
-
NP to SH 87,745 64,637 72,648 86,097 48,904 55,797 68,960 4.09%
-
Tax Rate 19.58% 22.34% 25.61% 23.43% 24.30% 24.37% 21.34% -
Total Cost 172,849 150,965 265,608 192,289 134,331 151,535 157,488 1.56%
-
Net Worth 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 10.33%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 10.33%
NOSH 208,134 208,134 208,134 208,114 208,102 208,120 208,149 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 33.78% 30.02% 21.57% 30.93% 26.68% 26.91% 30.45% -
ROE 3.84% 2.92% 3.52% 4.63% 2.89% 3.75% 5.45% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 125.62 103.64 162.72 133.77 88.04 99.62 108.79 2.42%
EPS 42.23 31.06 34.90 41.37 23.50 26.81 33.13 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.99 10.63 9.93 8.93 8.12 7.15 6.08 10.36%
Adjusted Per Share Value based on latest NOSH - 208,114
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 62.71 51.82 81.36 66.88 44.01 49.81 54.40 2.39%
EPS 21.08 15.53 17.45 20.68 11.75 13.40 16.57 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.486 5.315 4.965 4.4646 4.0594 3.5748 3.0402 10.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 25.10 27.20 24.98 17.10 13.80 10.40 13.10 -
P/RPS 19.98 26.24 15.35 12.78 15.68 10.44 12.04 8.80%
P/EPS 59.44 87.59 71.57 41.33 58.72 38.79 39.54 7.02%
EY 1.68 1.14 1.40 2.42 1.70 2.58 2.53 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.56 2.52 1.91 1.70 1.45 2.15 0.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/04/14 13/05/13 14/05/12 16/05/11 17/05/10 18/05/09 14/05/08 -
Price 25.20 27.24 25.00 17.60 14.10 10.90 14.30 -
P/RPS 20.06 26.28 15.36 13.16 16.02 10.94 13.14 7.30%
P/EPS 59.68 87.71 71.62 42.54 60.00 40.66 43.16 5.54%
EY 1.68 1.14 1.40 2.35 1.67 2.46 2.32 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.56 2.52 1.97 1.74 1.52 2.35 -0.42%

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