[UTDPLT] QoQ TTM 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- -4.39%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 816,674 884,100 961,161 1,020,023 1,039,135 982,823 864,993 -3.74%
PBT 372,797 362,560 363,432 383,929 397,818 405,768 357,694 2.78%
Tax -91,913 -88,826 -92,062 -97,529 -98,259 -96,069 -81,241 8.55%
NP 280,884 273,734 271,370 286,400 299,559 309,699 276,453 1.06%
-
NP to SH 281,475 274,431 272,011 286,396 299,559 309,699 276,466 1.20%
-
Tax Rate 24.65% 24.50% 25.33% 25.40% 24.70% 23.68% 22.71% -
Total Cost 535,790 610,366 689,791 733,623 739,576 673,124 588,540 -6.05%
-
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 145,702 104,058 104,058 104,058 104,058 83,252 83,252 45.07%
Div Payout % 51.76% 37.92% 38.26% 36.33% 34.74% 26.88% 30.11% -
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 34.39% 30.96% 28.23% 28.08% 28.83% 31.51% 31.96% -
ROE 17.18% 17.15% 18.03% 19.25% 20.92% 22.05% 21.05% -
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 392.35 424.77 461.85 490.11 499.30 472.23 415.62 -3.75%
EPS 135.23 131.85 130.70 137.61 143.94 148.81 132.84 1.19%
DPS 70.00 50.00 50.00 50.00 50.00 40.00 40.00 45.07%
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 196.19 212.39 230.90 245.04 249.63 236.10 207.80 -3.75%
EPS 67.62 65.93 65.35 68.80 71.96 74.40 66.42 1.19%
DPS 35.00 25.00 25.00 25.00 25.00 20.00 20.00 45.07%
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 3.54 3.11 2.73 2.12 2.06 2.39 3.25 5.84%
P/EPS 10.28 10.01 9.64 7.56 7.16 7.59 10.16 0.78%
EY 9.73 9.99 10.37 13.23 13.97 13.17 9.84 -0.74%
DY 5.04 3.79 3.97 4.81 4.85 3.54 2.96 42.45%
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 3.40 3.18 2.84 2.22 2.16 2.20 2.74 15.42%
P/EPS 9.86 10.24 10.02 7.92 7.50 6.99 8.58 9.68%
EY 10.14 9.77 9.98 12.62 13.33 14.31 11.65 -8.81%
DY 5.25 3.70 3.82 4.59 4.63 3.85 3.51 30.69%
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