[UTDPLT] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 18.35%

YoY- 35.25%

Quarter Report

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	1,001,536	1,070,191	1,300,098	1,247,387	838,317	961,161	864,993	2.47%
YoY %	-6.42%	-17.68%	4.23%	48.80%	-12.78%	11.12%	-	-
Horiz. %	115.79%	123.72%	150.30%	144.21%	96.92%	111.12%	100.00%	-
PBT	354,176	410,798	441,115	466,003	348,896	363,432	357,694	-0.16%
YoY %	-13.78%	-6.87%	-5.34%	33.57%	-4.00%	1.60%	-	-
Horiz. %	99.02%	114.85%	123.32%	130.28%	97.54%	101.60%	100.00%	-
Tax	-88,824	-96,784	-112,992	-108,776	-85,019	-92,062	-81,241	1.49%
YoY %	8.22%	14.34%	-3.88%	-27.94%	7.65%	-13.32%	-	-
Horiz. %	109.33%	119.13%	139.08%	133.89%	104.65%	113.32%	100.00%	-
NP	265,352	314,014	328,123	357,227	263,877	271,370	276,453	-0.68%
YoY %	-15.50%	-4.30%	-8.15%	35.38%	-2.76%	-1.84%	-	-
Horiz. %	95.98%	113.59%	118.69%	129.22%	95.45%	98.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	263,698	314,246	327,983	356,829	263,825	272,011	276,466	-0.78%
YoY %	-16.09%	-4.19%	-8.08%	35.25%	-3.01%	-1.61%	-	-
Horiz. %	95.38%	113.67%	118.63%	129.07%	95.43%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	23.56%	25.62%	23.34%	24.37%	25.33%	22.71%	-
YoY %	6.45%	-8.04%	9.77%	-4.23%	-3.79%	11.54%	-	-
Horiz. %	110.44%	103.74%	112.81%	102.77%	107.31%	111.54%	100.00%	-
Total Cost	736,184	756,177	971,975	890,160	574,440	689,791	588,540	3.79%
YoY %	-2.64%	-22.20%	9.19%	54.96%	-16.72%	17.20%	-	-
Horiz. %	125.09%	128.48%	165.15%	151.25%	97.60%	117.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,194,288	2,141,701	2,020,983	1,881,533	1,664,963	1,508,807	1,313,257	8.92%
YoY %	2.46%	5.97%	7.41%	13.01%	10.35%	14.89%	-	-
Horiz. %	167.09%	163.08%	153.89%	143.27%	126.78%	114.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	370,724	260,167	249,761	187,318	145,702	104,058	83,252	28.25%
YoY %	42.49%	4.17%	33.34%	28.56%	40.02%	24.99%	-	-
Horiz. %	445.30%	312.51%	300.01%	225.00%	175.01%	124.99%	100.00%	-
Div Payout %	140.59%	82.79%	76.15%	52.50%	55.23%	38.26%	30.11%	-
YoY %	69.82%	8.72%	45.05%	-4.94%	44.35%	27.07%	-	-
Horiz. %	466.92%	274.96%	252.91%	174.36%	183.43%	127.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	2,194,288	2,141,701	2,020,983	1,881,533	1,664,963	1,508,807	1,313,257	8.92%
YoY %	2.46%	5.97%	7.41%	13.01%	10.35%	14.89%	-	-
Horiz. %	167.09%	163.08%	153.89%	143.27%	126.78%	114.89%	100.00%	-
NOSH	208,134	208,134	208,134	208,134	208,120	208,111	208,123	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.00%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	26.49%	29.34%	25.24%	28.64%	31.48%	28.23%	31.96%	-
YoY %	-9.71%	16.24%	-11.87%	-9.02%	11.51%	-11.67%	-	-
Horiz. %	82.88%	91.80%	78.97%	89.61%	98.50%	88.33%	100.00%	-
ROE	12.02%	14.67%	16.23%	18.96%	15.85%	18.03%	21.05%	-
YoY %	-18.06%	-9.61%	-14.40%	19.62%	-12.09%	-14.35%	-	-
Horiz. %	57.10%	69.69%	77.10%	90.07%	75.30%	85.65%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	481.99	514.18	624.64	599.32	402.80	461.85	415.62	2.49%
YoY %	-6.26%	-17.68%	4.22%	48.79%	-12.79%	11.12%	-	-
Horiz. %	115.97%	123.71%	150.29%	144.20%	96.92%	111.12%	100.00%	-
EPS	126.90	150.98	157.58	171.44	126.77	130.70	132.84	-0.75%
YoY %	-15.95%	-4.19%	-8.08%	35.24%	-3.01%	-1.61%	-	-
Horiz. %	95.53%	113.66%	118.62%	129.06%	95.43%	98.39%	100.00%	-
DPS	178.25	125.00	120.00	90.00	70.00	50.00	40.00	28.26%
YoY %	42.60%	4.17%	33.33%	28.57%	40.00%	25.00%	-	-
Horiz. %	445.62%	312.50%	300.00%	225.00%	175.00%	125.00%	100.00%	-
NAPS	10.56	10.29	9.71	9.04	8.00	7.25	6.31	8.95%
YoY %	2.62%	5.97%	7.41%	13.00%	10.34%	14.90%	-	-
Horiz. %	167.35%	163.07%	153.88%	143.26%	126.78%	114.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 208,134
RPS	240.60	257.09	312.32	299.66	201.39	230.90	207.80	2.47%
YoY %	-6.41%	-17.68%	4.22%	48.80%	-12.78%	11.12%	-	-
Horiz. %	115.78%	123.72%	150.30%	144.21%	96.92%	111.12%	100.00%	-
EPS	63.35	75.49	78.79	85.72	63.38	65.35	66.42	-0.78%
YoY %	-16.08%	-4.19%	-8.08%	35.25%	-3.01%	-1.61%	-	-
Horiz. %	95.38%	113.66%	118.62%	129.06%	95.42%	98.39%	100.00%	-
DPS	89.06	62.50	60.00	45.00	35.00	25.00	20.00	28.25%
YoY %	42.50%	4.17%	33.33%	28.57%	40.00%	25.00%	-	-
Horiz. %	445.30%	312.50%	300.00%	225.00%	175.00%	125.00%	100.00%	-
NAPS	5.2713	5.145	4.855	4.52	3.9997	3.6246	3.1548	8.92%
YoY %	2.45%	5.97%	7.41%	13.01%	10.35%	14.89%	-	-
Horiz. %	167.09%	163.08%	153.89%	143.27%	126.78%	114.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	27.98	28.10	25.90	19.80	14.18	12.60	13.50	-
P/RPS	5.81	5.46	4.15	3.30	3.52	2.73	3.25	10.16%
YoY %	6.41%	31.57%	25.76%	-6.25%	28.94%	-16.00%	-	-
Horiz. %	178.77%	168.00%	127.69%	101.54%	108.31%	84.00%	100.00%	-
P/EPS	22.05	18.61	16.44	11.55	11.19	9.64	10.16	13.77%
YoY %	18.48%	13.20%	42.34%	3.22%	16.08%	-5.12%	-	-
Horiz. %	217.03%	183.17%	161.81%	113.68%	110.14%	94.88%	100.00%	-
EY	4.54	5.37	6.08	8.66	8.94	10.37	9.84	-12.09%
YoY %	-15.46%	-11.68%	-29.79%	-3.13%	-13.79%	5.39%	-	-
Horiz. %	46.14%	54.57%	61.79%	88.01%	90.85%	105.39%	100.00%	-
DY	6.37	4.45	4.63	4.55	4.94	3.97	2.96	13.61%
YoY %	43.15%	-3.89%	1.76%	-7.89%	24.43%	34.12%	-	-
Horiz. %	215.20%	150.34%	156.42%	153.72%	166.89%	134.12%	100.00%	-
P/NAPS	2.65	2.73	2.67	2.19	1.77	1.74	2.14	3.62%
YoY %	-2.93%	2.25%	21.92%	23.73%	1.72%	-18.69%	-	-
Horiz. %	123.83%	127.57%	124.77%	102.34%	82.71%	81.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	26/08/13	27/08/12	22/08/11	24/08/10	24/08/09	18/08/08	-
Price	27.32	25.94	27.00	18.38	14.84	13.10	11.40	-
P/RPS	5.67	5.04	4.32	3.07	3.68	2.84	2.74	12.87%
YoY %	12.50%	16.67%	40.72%	-16.58%	29.58%	3.65%	-	-
Horiz. %	206.93%	183.94%	157.66%	112.04%	134.31%	103.65%	100.00%	-
P/EPS	21.53	17.18	17.13	10.72	11.71	10.02	8.58	16.56%
YoY %	25.32%	0.29%	59.79%	-8.45%	16.87%	16.78%	-	-
Horiz. %	250.93%	200.23%	199.65%	124.94%	136.48%	116.78%	100.00%	-
EY	4.65	5.82	5.84	9.33	8.54	9.98	11.65	-14.18%
YoY %	-20.10%	-0.34%	-37.41%	9.25%	-14.43%	-14.33%	-	-
Horiz. %	39.91%	49.96%	50.13%	80.09%	73.30%	85.67%	100.00%	-
DY	6.52	4.82	4.44	4.90	4.72	3.82	3.51	10.86%
YoY %	35.27%	8.56%	-9.39%	3.81%	23.56%	8.83%	-	-
Horiz. %	185.75%	137.32%	126.50%	139.60%	134.47%	108.83%	100.00%	-
P/NAPS	2.59	2.52	2.78	2.03	1.86	1.81	1.81	6.15%
YoY %	2.78%	-9.35%	36.95%	9.14%	2.76%	0.00%	-	-
Horiz. %	143.09%	139.23%	153.59%	112.15%	102.76%	100.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 15:30:00

EMA 5

10 Mins

BUY

2024-06-26 15:15:00

EMA 5

5 Mins

BUY

2024-06-26 12:10:00

EMA 5

10 Mins

SELL

2024-06-26 11:00:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

766

HLIND

HONG LEONG INDUSTRIES BHD

757

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

608

NOTION

NOTION VTEC BHD

582

SNS

SNS NETWORK TECHNOLOGY BERHAD

474

MYEG

MY E.G. SERVICES BHD

451

GENTING

GENTING BHD

434

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More