[UTDPLT] QoQ 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 197,878 223,707 187,753 207,336 265,304 300,768 246,615 -13.61%
PBT 92,341 120,267 86,412 73,777 82,104 121,139 106,909 -9.28%
Tax -23,942 -27,952 -22,043 -17,976 -20,855 -31,188 -27,510 -8.82%
NP 68,399 92,315 64,369 55,801 61,249 89,951 79,399 -9.43%
-
NP to SH 68,293 92,371 65,014 55,797 61,249 89,951 79,399 -9.53%
-
Tax Rate 25.93% 23.24% 25.51% 24.37% 25.40% 25.75% 25.73% -
Total Cost 129,479 131,392 123,384 151,535 204,055 210,817 167,216 -15.63%
-
Net Worth 1,638,116 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 15.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 145,702 - - - 104,058 - - -
Div Payout % 213.35% - - - 169.89% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,638,116 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 15.83%
NOSH 208,146 208,136 208,111 208,120 208,117 208,123 208,123 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.57% 41.27% 34.28% 26.91% 23.09% 29.91% 32.20% -
ROE 4.17% 5.77% 4.31% 3.75% 4.28% 6.40% 6.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.07 107.48 90.22 99.62 127.48 144.51 118.49 -13.61%
EPS 32.81 44.38 31.24 26.81 29.43 43.22 38.15 -9.53%
DPS 70.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 7.87 7.69 7.25 7.15 6.88 6.75 6.31 15.82%
Adjusted Per Share Value based on latest NOSH - 208,120
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.54 53.74 45.10 49.81 63.73 72.25 59.24 -13.60%
EPS 16.41 22.19 15.62 13.40 14.71 21.61 19.07 -9.50%
DPS 35.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.9352 3.845 3.6246 3.5748 3.4397 3.3748 3.1548 15.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 13.90 13.20 12.60 10.40 10.30 11.30 13.50 -
P/RPS 14.62 12.28 13.97 10.44 8.08 7.82 11.39 18.05%
P/EPS 42.37 29.74 40.33 38.79 35.00 26.15 35.39 12.71%
EY 2.36 3.36 2.48 2.58 2.86 3.82 2.83 -11.37%
DY 5.04 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 1.77 1.72 1.74 1.45 1.50 1.67 2.14 -11.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 -
Price 13.34 13.50 13.10 10.90 10.80 10.40 11.40 -
P/RPS 14.03 12.56 14.52 10.94 8.47 7.20 9.62 28.51%
P/EPS 40.66 30.42 41.93 40.66 36.70 24.06 29.88 22.72%
EY 2.46 3.29 2.38 2.46 2.73 4.16 3.35 -18.55%
DY 5.25 0.00 0.00 0.00 4.63 0.00 0.00 -
P/NAPS 1.70 1.76 1.81 1.52 1.57 1.54 1.81 -4.08%

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