[UTDPLT] YoY TTM 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- -2.45%
YoY- -4.13%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,060,434 1,458,672 1,090,288 792,543 1,020,023 774,534 607,651 9.71%
PBT 439,402 477,326 397,333 363,582 383,929 287,902 196,910 14.29%
Tax -105,163 -116,773 -95,403 -89,625 -97,529 -62,993 -48,719 13.66%
NP 334,239 360,553 301,930 273,957 286,400 224,909 148,191 14.50%
-
NP to SH 334,230 360,502 301,500 274,582 286,396 224,922 148,191 14.50%
-
Tax Rate 23.93% 24.46% 24.01% 24.65% 25.40% 21.88% 24.74% -
Total Cost 726,195 1,098,119 788,358 518,586 733,623 549,625 459,460 7.92%
-
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 260,167 249,761 187,318 145,702 104,058 83,252 72,863 23.60%
Div Payout % 77.84% 69.28% 62.13% 53.06% 36.33% 37.01% 49.17% -
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 31.52% 24.72% 27.69% 34.57% 28.08% 29.04% 24.39% -
ROE 15.11% 17.44% 16.22% 16.25% 19.25% 17.77% 13.53% -
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 509.50 700.83 523.89 380.84 490.11 372.10 291.91 9.71%
EPS 160.58 173.21 144.87 131.95 137.61 108.06 71.19 14.50%
DPS 125.00 120.00 90.00 70.00 50.00 40.00 35.00 23.61%
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 254.75 350.42 261.92 190.39 245.04 186.07 145.98 9.71%
EPS 80.29 86.60 72.43 65.96 68.80 54.03 35.60 14.50%
DPS 62.50 60.00 45.00 35.00 25.00 20.00 17.50 23.61%
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 5.34 3.56 3.26 3.62 2.12 3.52 3.77 5.96%
P/EPS 16.94 14.42 11.80 10.46 7.56 12.12 15.45 1.54%
EY 5.90 6.93 8.47 9.56 13.23 8.25 6.47 -1.52%
DY 4.60 4.80 5.26 5.07 4.81 3.05 3.18 6.34%
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 5.35 3.57 3.36 3.70 2.22 3.84 4.52 2.84%
P/EPS 16.96 14.43 12.15 10.69 7.92 13.23 18.54 -1.47%
EY 5.90 6.93 8.23 9.36 12.62 7.56 5.39 1.51%
DY 4.59 4.80 5.11 4.96 4.59 2.80 2.65 9.57%
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