[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.42%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 905,792 674,193 620,268 564,526 504,428 597,463 603,694 31.02%
PBT 350,664 232,985 190,574 139,732 130,996 199,569 196,358 47.14%
Tax -74,824 -53,597 -46,576 -37,144 -37,240 -49,561 -52,834 26.08%
NP 275,840 179,388 143,998 102,588 93,756 150,008 143,524 54.51%
-
NP to SH 275,840 179,401 144,016 102,588 93,756 150,008 143,524 54.51%
-
Tax Rate 21.34% 23.00% 24.44% 26.58% 28.43% 24.83% 26.91% -
Total Cost 629,952 494,805 476,269 461,938 410,672 447,455 460,170 23.26%
-
Net Worth 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 12.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 83,258 - - - 72,849 - -
Div Payout % - 46.41% - - - 48.56% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 12.28%
NOSH 208,149 208,145 208,115 208,173 208,161 208,142 208,126 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.45% 26.61% 23.22% 18.17% 18.59% 25.11% 23.77% -
ROE 21.80% 14.99% 12.45% 9.32% 8.56% 13.99% 13.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 435.16 323.90 298.04 271.18 242.33 287.05 290.06 31.01%
EPS 132.52 86.19 69.20 49.28 45.04 72.07 68.96 54.50%
DPS 0.00 40.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 6.08 5.75 5.56 5.29 5.26 5.15 5.11 12.27%
Adjusted Per Share Value based on latest NOSH - 208,183
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 217.60 161.96 149.01 135.62 121.18 143.53 145.03 31.02%
EPS 66.27 43.10 34.60 24.64 22.52 36.04 34.48 54.52%
DPS 0.00 20.00 0.00 0.00 0.00 17.50 0.00 -
NAPS 3.0402 2.8752 2.7798 2.6455 2.6303 2.5751 2.5549 12.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 13.10 12.70 12.30 13.90 11.00 9.75 8.30 -
P/RPS 3.01 3.92 4.13 5.13 4.54 3.40 2.86 3.46%
P/EPS 9.89 14.73 17.77 28.21 24.42 13.53 12.04 -12.28%
EY 10.12 6.79 5.63 3.55 4.09 7.39 8.31 14.02%
DY 0.00 3.15 0.00 0.00 0.00 3.59 0.00 -
P/NAPS 2.15 2.21 2.21 2.63 2.09 1.89 1.62 20.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 -
Price 14.30 14.30 12.90 12.10 13.20 11.00 8.40 -
P/RPS 3.29 4.41 4.33 4.46 5.45 3.83 2.90 8.76%
P/EPS 10.79 16.59 18.64 24.55 29.31 15.26 12.18 -7.75%
EY 9.27 6.03 5.36 4.07 3.41 6.55 8.21 8.42%
DY 0.00 2.80 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 2.35 2.49 2.32 2.29 2.51 2.14 1.64 27.07%

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