[UTDPLT] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.66%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 950,222 1,183,389 1,398,386 995,107 816,674 1,030,925 674,193 5.88%
PBT 340,476 454,239 491,541 349,460 372,797 397,818 232,985 6.52%
Tax -87,989 -111,688 -117,955 -84,753 -91,913 -98,259 -53,597 8.60%
NP 252,487 342,551 373,586 264,707 280,884 299,559 179,388 5.85%
-
NP to SH 251,831 342,241 373,951 264,307 281,475 299,559 179,401 5.80%
-
Tax Rate 25.84% 24.59% 24.00% 24.25% 24.65% 24.70% 23.00% -
Total Cost 697,735 840,838 1,024,800 730,400 535,790 731,366 494,805 5.88%
-
Net Worth 2,197,710 2,150,026 1,996,007 1,771,204 1,637,982 1,431,922 1,196,839 10.64%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 214,880 260,167 249,761 187,318 145,690 104,064 83,258 17.10%
Div Payout % 85.33% 76.02% 66.79% 70.87% 51.76% 34.74% 46.41% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,197,710 2,150,026 1,996,007 1,771,204 1,637,982 1,431,922 1,196,839 10.64%
NOSH 208,134 208,134 208,134 208,132 208,129 208,128 208,145 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.57% 28.95% 26.72% 26.60% 34.39% 29.06% 26.61% -
ROE 11.46% 15.92% 18.73% 14.92% 17.18% 20.92% 14.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 456.58 568.57 671.87 478.11 392.39 495.33 323.90 5.88%
EPS 121.00 164.43 179.67 126.99 135.24 143.93 86.19 5.81%
DPS 103.25 125.00 120.00 90.00 70.00 50.00 40.00 17.10%
NAPS 10.56 10.33 9.59 8.51 7.87 6.88 5.75 10.65%
Adjusted Per Share Value based on latest NOSH - 208,131
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 228.27 284.29 335.93 239.05 196.19 247.66 161.96 5.88%
EPS 60.50 82.22 89.83 63.49 67.62 71.96 43.10 5.80%
DPS 51.62 62.50 60.00 45.00 35.00 25.00 20.00 17.10%
NAPS 5.2796 5.165 4.795 4.255 3.9349 3.4399 2.8752 10.64%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 26.00 25.00 19.00 17.10 13.90 10.30 12.70 -
P/RPS 5.69 4.40 2.83 3.58 3.54 2.08 3.92 6.40%
P/EPS 21.49 15.20 10.58 13.47 10.28 7.16 14.73 6.49%
EY 4.65 6.58 9.46 7.43 9.73 13.97 6.79 -6.10%
DY 3.97 5.00 6.32 5.26 5.04 4.85 3.15 3.92%
P/NAPS 2.46 2.42 1.98 2.01 1.77 1.50 2.21 1.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 20/02/12 24/02/11 22/02/10 23/02/09 25/02/08 -
Price 25.00 26.30 22.76 16.80 13.34 10.80 14.30 -
P/RPS 5.48 4.63 3.39 3.51 3.40 2.18 4.41 3.68%
P/EPS 20.66 15.99 12.67 13.23 9.86 7.50 16.59 3.72%
EY 4.84 6.25 7.89 7.56 10.14 13.33 6.03 -3.59%
DY 4.13 4.75 5.27 5.36 5.25 4.63 2.80 6.68%
P/NAPS 2.37 2.55 2.37 1.97 1.70 1.57 2.49 -0.81%

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