[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.46%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 416,732 183,205 816,674 618,796 395,089 207,336 1,030,925 -45.42%
PBT 136,288 64,562 372,797 280,456 160,189 73,777 397,818 -51.13%
Tax -33,125 -15,688 -91,913 -67,971 -40,019 -17,976 -98,259 -51.65%
NP 103,163 48,874 280,884 212,485 120,170 55,801 299,559 -50.96%
-
NP to SH 103,161 48,904 281,475 213,182 120,811 55,797 299,559 -50.96%
-
Tax Rate 24.31% 24.30% 24.65% 24.24% 24.98% 24.37% 24.70% -
Total Cost 313,569 134,331 535,790 406,311 274,919 151,535 731,366 -43.22%
-
Net Worth 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 1,488,058 1,431,922 10.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 145,690 - - - 104,064 -
Div Payout % - - 51.76% - - - 34.74% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,665,229 1,689,789 1,637,982 1,600,477 1,509,096 1,488,058 1,431,922 10.61%
NOSH 208,153 208,102 208,129 208,124 208,151 208,120 208,128 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.76% 26.68% 34.39% 34.34% 30.42% 26.91% 29.06% -
ROE 6.20% 2.89% 17.18% 13.32% 8.01% 3.75% 20.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 200.20 88.04 392.39 297.32 189.81 99.62 495.33 -45.42%
EPS 49.56 23.50 135.24 102.43 58.04 26.81 143.93 -50.96%
DPS 0.00 0.00 70.00 0.00 0.00 0.00 50.00 -
NAPS 8.00 8.12 7.87 7.69 7.25 7.15 6.88 10.60%
Adjusted Per Share Value based on latest NOSH - 208,136
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.11 44.01 196.19 148.65 94.91 49.81 247.66 -45.42%
EPS 24.78 11.75 67.62 51.21 29.02 13.40 71.96 -50.96%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 25.00 -
NAPS 4.0004 4.0594 3.9349 3.8448 3.6253 3.5748 3.4399 10.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 14.18 13.80 13.90 13.20 12.60 10.40 10.30 -
P/RPS 7.08 15.68 3.54 4.44 6.64 10.44 2.08 126.78%
P/EPS 28.61 58.72 10.28 12.89 21.71 38.79 7.16 152.44%
EY 3.50 1.70 9.73 7.76 4.61 2.58 13.97 -60.35%
DY 0.00 0.00 5.04 0.00 0.00 0.00 4.85 -
P/NAPS 1.77 1.70 1.77 1.72 1.74 1.45 1.50 11.69%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 17/05/10 22/02/10 19/11/09 24/08/09 18/05/09 23/02/09 -
Price 14.84 14.10 13.34 13.50 13.10 10.90 10.80 -
P/RPS 7.41 16.02 3.40 4.54 6.90 10.94 2.18 126.57%
P/EPS 29.94 60.00 9.86 13.18 22.57 40.66 7.50 152.28%
EY 3.34 1.67 10.14 7.59 4.43 2.46 13.33 -60.35%
DY 0.00 0.00 5.25 0.00 0.00 0.00 4.63 -
P/NAPS 1.86 1.74 1.70 1.76 1.81 1.52 1.57 11.99%

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