[UTDPLT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.1%
YoY- -14.19%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 390,626 278,386 302,832 275,543 233,527 183,205 197,878 57.56%
PBT 140,396 112,435 107,301 105,871 71,726 64,562 92,341 32.32%
Tax -30,810 -26,338 -25,113 -26,515 -17,437 -15,688 -23,942 18.36%
NP 109,586 86,097 82,188 79,356 54,289 48,874 68,399 37.03%
-
NP to SH 109,586 86,097 81,879 79,267 54,257 48,904 68,293 37.18%
-
Tax Rate 21.95% 23.43% 23.40% 25.04% 24.31% 24.30% 25.93% -
Total Cost 281,040 192,289 220,644 196,187 179,238 134,331 129,479 67.87%
-
Net Worth 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 1,638,116 9.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 187,318 - - - 145,702 -
Div Payout % - - 228.77% - - - 213.35% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 1,638,116 9.70%
NOSH 208,134 208,114 208,131 208,159 208,120 208,102 208,146 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 28.05% 30.93% 27.14% 28.80% 23.25% 26.68% 34.57% -
ROE 5.82% 4.63% 4.62% 4.54% 3.26% 2.89% 4.17% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 187.68 133.77 145.50 132.37 112.21 88.04 95.07 57.56%
EPS 52.65 41.37 39.34 38.08 26.07 23.50 32.81 37.18%
DPS 0.00 0.00 90.00 0.00 0.00 0.00 70.00 -
NAPS 9.04 8.93 8.51 8.39 8.00 8.12 7.87 9.70%
Adjusted Per Share Value based on latest NOSH - 208,159
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.84 66.88 72.75 66.19 56.10 44.01 47.54 57.55%
EPS 26.33 20.68 19.67 19.04 13.03 11.75 16.41 37.17%
DPS 0.00 0.00 45.00 0.00 0.00 0.00 35.00 -
NAPS 4.52 4.4646 4.255 4.1955 3.9997 4.0594 3.9352 9.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 19.80 17.10 17.10 15.58 14.18 13.80 13.90 -
P/RPS 10.55 12.78 11.75 11.77 12.64 15.68 14.62 -19.59%
P/EPS 37.61 41.33 43.47 40.91 54.39 58.72 42.37 -7.65%
EY 2.66 2.42 2.30 2.44 1.84 1.70 2.36 8.32%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.04 -
P/NAPS 2.19 1.91 2.01 1.86 1.77 1.70 1.77 15.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 22/02/10 -
Price 18.38 17.60 16.80 17.70 14.84 14.10 13.34 -
P/RPS 9.79 13.16 11.55 13.37 13.23 16.02 14.03 -21.38%
P/EPS 34.91 42.54 42.70 46.48 56.92 60.00 40.66 -9.69%
EY 2.86 2.35 2.34 2.15 1.76 1.67 2.46 10.59%
DY 0.00 0.00 5.36 0.00 0.00 0.00 5.25 -
P/NAPS 2.03 1.97 1.97 2.11 1.86 1.74 1.70 12.59%

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