[UTDPLT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.08%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 308,401 439,002 275,543 223,707 300,768 182,938 181,555 9.22%
PBT 133,387 135,385 105,871 120,267 121,139 73,065 66,618 12.25%
Tax -33,038 -30,235 -26,515 -27,952 -31,188 -16,360 -16,650 12.08%
NP 100,349 105,150 79,356 92,315 89,951 56,705 49,968 12.31%
-
NP to SH 100,318 105,150 79,267 92,371 89,951 56,718 49,968 12.30%
-
Tax Rate 24.77% 22.33% 25.04% 23.24% 25.75% 22.39% 24.99% -
Total Cost 208,052 333,852 196,187 131,392 210,817 126,233 131,587 7.92%
-
Net Worth 2,120,888 1,987,682 1,746,455 1,600,570 1,404,833 1,157,255 1,063,458 12.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,120,888 1,987,682 1,746,455 1,600,570 1,404,833 1,157,255 1,063,458 12.18%
NOSH 208,134 208,134 208,159 208,136 208,123 208,139 208,113 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.54% 23.95% 28.80% 41.27% 29.91% 31.00% 27.52% -
ROE 4.73% 5.29% 4.54% 5.77% 6.40% 4.90% 4.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 148.17 210.92 132.37 107.48 144.51 87.89 87.24 9.22%
EPS 48.20 50.52 38.08 44.38 43.22 27.25 24.01 12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.19 9.55 8.39 7.69 6.75 5.56 5.11 12.17%
Adjusted Per Share Value based on latest NOSH - 208,136
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.09 105.46 66.19 53.74 72.25 43.95 43.61 9.22%
EPS 24.10 25.26 19.04 22.19 21.61 13.63 12.00 12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.095 4.775 4.1955 3.845 3.3748 2.7801 2.5547 12.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 25.00 17.50 15.58 13.20 11.30 12.30 8.30 -
P/RPS 16.87 8.30 11.77 12.28 7.82 13.99 9.51 10.01%
P/EPS 51.87 34.64 40.91 29.74 26.15 45.14 34.57 6.98%
EY 1.93 2.89 2.44 3.36 3.82 2.22 2.89 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.83 1.86 1.72 1.67 2.21 1.62 7.13%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 -
Price 25.30 18.30 17.70 13.50 10.40 12.90 8.40 -
P/RPS 17.07 8.68 13.37 12.56 7.20 14.68 9.63 10.00%
P/EPS 52.49 36.22 46.48 30.42 24.06 47.34 34.99 6.98%
EY 1.91 2.76 2.15 3.29 4.16 2.11 2.86 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.92 2.11 1.76 1.54 2.32 1.64 7.12%

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