[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6.1%
YoY- 8.29%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 460,848 594,321 606,265 599,524 555,680 526,824 528,461 -8.73%
PBT 140,832 181,637 190,714 178,976 170,128 160,661 149,216 -3.78%
Tax -39,808 -48,609 -54,025 -50,662 -49,196 -31,754 -25,225 35.58%
NP 101,024 133,028 136,689 128,314 120,932 128,907 123,990 -12.77%
-
NP to SH 101,024 133,028 136,689 128,314 120,932 128,907 123,990 -12.77%
-
Tax Rate 28.27% 26.76% 28.33% 28.31% 28.92% 19.76% 16.91% -
Total Cost 359,824 461,293 469,576 471,210 434,748 397,917 404,470 -7.50%
-
Net Worth 1,003,577 978,300 969,811 932,587 919,682 890,879 876,232 9.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 62,444 - - - 62,444 - -
Div Payout % - 46.94% - - - 48.44% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,003,577 978,300 969,811 932,587 919,682 890,879 876,232 9.47%
NOSH 208,211 208,148 208,114 208,166 208,072 208,149 208,131 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.92% 22.38% 22.55% 21.40% 21.76% 24.47% 23.46% -
ROE 10.07% 13.60% 14.09% 13.76% 13.15% 14.47% 14.15% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 221.34 285.53 291.31 288.00 267.06 253.10 253.91 -8.75%
EPS 48.52 63.91 65.68 61.64 58.12 61.93 59.57 -12.79%
DPS 0.00 30.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 4.82 4.70 4.66 4.48 4.42 4.28 4.21 9.44%
Adjusted Per Share Value based on latest NOSH - 208,122
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 110.71 142.77 145.64 144.02 133.49 126.56 126.95 -8.72%
EPS 24.27 31.96 32.84 30.82 29.05 30.97 29.79 -12.78%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.4109 2.3502 2.3298 2.2404 2.2094 2.1402 2.105 9.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 7.30 7.05 6.30 5.35 4.98 5.10 4.80 -
P/RPS 3.30 2.47 2.16 1.86 1.86 2.02 1.89 45.04%
P/EPS 15.05 11.03 9.59 8.68 8.57 8.24 8.06 51.69%
EY 6.65 9.07 10.43 11.52 11.67 12.14 12.41 -34.05%
DY 0.00 4.26 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 1.51 1.50 1.35 1.19 1.13 1.19 1.14 20.63%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 -
Price 8.15 7.10 6.75 5.45 5.05 5.00 4.98 -
P/RPS 3.68 2.49 2.32 1.89 1.89 1.98 1.96 52.25%
P/EPS 16.80 11.11 10.28 8.84 8.69 8.07 8.36 59.31%
EY 5.95 9.00 9.73 11.31 11.51 12.39 11.96 -37.24%
DY 0.00 4.23 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 1.69 1.51 1.45 1.22 1.14 1.17 1.18 27.08%

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