[UTDPLT] YoY TTM 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- 0.89%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,169,497 1,410,846 890,153 884,100 982,823 609,186 592,393 11.99%
PBT 439,117 495,517 334,500 362,560 405,768 195,231 185,670 15.41%
Tax -115,795 -112,496 -83,582 -88,826 -96,069 -44,867 -47,516 15.98%
NP 323,322 383,021 250,918 273,734 309,699 150,364 138,154 15.20%
-
NP to SH 323,151 382,712 250,721 274,431 309,699 150,377 138,154 15.19%
-
Tax Rate 26.37% 22.70% 24.99% 24.50% 23.68% 22.98% 25.59% -
Total Cost 846,175 1,027,825 639,235 610,366 673,124 458,822 454,239 10.91%
-
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 249,761 187,318 145,702 104,058 83,252 72,863 62,437 25.96%
Div Payout % 77.29% 48.95% 58.11% 37.92% 26.88% 48.45% 45.19% -
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 27.65% 27.15% 28.19% 30.96% 31.51% 24.68% 23.32% -
ROE 15.24% 19.25% 14.36% 17.15% 22.05% 12.99% 12.99% -
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 561.90 677.85 427.63 424.77 472.23 292.68 284.65 11.99%
EPS 155.26 183.88 120.45 131.85 148.81 72.25 66.38 15.19%
DPS 120.00 90.00 70.00 50.00 40.00 35.00 30.00 25.96%
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 280.95 338.93 213.84 212.39 236.10 146.34 142.31 11.99%
EPS 77.63 91.94 60.23 65.93 74.40 36.13 33.19 15.19%
DPS 60.00 45.00 35.00 25.00 20.00 17.50 15.00 25.96%
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 4.45 2.58 3.64 3.11 2.39 4.20 2.92 7.26%
P/EPS 16.10 9.52 12.94 10.01 7.59 17.02 12.50 4.30%
EY 6.21 10.51 7.73 9.99 13.17 5.87 8.00 -4.12%
DY 4.80 5.14 4.49 3.79 3.54 2.85 3.61 4.85%
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 4.50 2.70 4.14 3.18 2.20 4.41 2.95 7.28%
P/EPS 16.30 9.95 14.70 10.24 6.99 17.86 12.65 4.31%
EY 6.14 10.05 6.80 9.77 14.31 5.60 7.90 -4.10%
DY 4.74 4.92 3.95 3.70 3.85 2.71 3.57 4.83%
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