[UTDPLT] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.63%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 215,717 338,672 278,386 183,205 207,336 226,448 126,107 9.35%
PBT 83,383 98,220 112,435 64,562 73,777 87,666 32,749 16.83%
Tax -18,631 -25,156 -26,338 -15,688 -17,976 -18,706 -9,310 12.24%
NP 64,752 73,064 86,097 48,874 55,801 68,960 23,439 18.43%
-
NP to SH 64,637 72,648 86,097 48,904 55,797 68,960 23,439 18.40%
-
Tax Rate 22.34% 25.61% 23.43% 24.30% 24.37% 21.34% 28.43% -
Total Cost 150,965 265,608 192,289 134,331 151,535 157,488 102,668 6.63%
-
Net Worth 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 12.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 12.42%
NOSH 208,134 208,134 208,114 208,102 208,120 208,149 208,161 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 30.02% 21.57% 30.93% 26.68% 26.91% 30.45% 18.59% -
ROE 2.92% 3.52% 4.63% 2.89% 3.75% 5.45% 2.14% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 103.64 162.72 133.77 88.04 99.62 108.79 60.58 9.35%
EPS 31.06 34.90 41.37 23.50 26.81 33.13 11.26 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.63 9.93 8.93 8.12 7.15 6.08 5.26 12.42%
Adjusted Per Share Value based on latest NOSH - 208,102
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.82 81.36 66.88 44.01 49.81 54.40 30.29 9.35%
EPS 15.53 17.45 20.68 11.75 13.40 16.57 5.63 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.315 4.965 4.4646 4.0594 3.5748 3.0402 2.6303 12.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 27.20 24.98 17.10 13.80 10.40 13.10 11.00 -
P/RPS 26.24 15.35 12.78 15.68 10.44 12.04 18.16 6.32%
P/EPS 87.59 71.57 41.33 58.72 38.79 39.54 97.69 -1.80%
EY 1.14 1.40 2.42 1.70 2.58 2.53 1.02 1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.52 1.91 1.70 1.45 2.15 2.09 3.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 14/05/12 16/05/11 17/05/10 18/05/09 14/05/08 14/05/07 -
Price 27.24 25.00 17.60 14.10 10.90 14.30 13.20 -
P/RPS 26.28 15.36 13.16 16.02 10.94 13.14 21.79 3.16%
P/EPS 87.71 71.62 42.54 60.00 40.66 43.16 117.23 -4.71%
EY 1.14 1.40 2.35 1.67 2.46 2.32 0.85 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.52 1.97 1.74 1.52 2.35 2.51 0.32%

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