[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.57%
YoY- 189.23%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 829,344 1,030,925 1,031,774 946,126 905,792 674,193 620,268 21.34%
PBT 295,108 397,818 420,952 389,150 350,664 232,985 190,574 33.81%
Tax -71,904 -98,259 -103,205 -92,432 -74,824 -53,597 -46,576 33.54%
NP 223,204 299,559 317,746 296,718 275,840 179,388 143,998 33.90%
-
NP to SH 223,188 299,559 317,746 296,718 275,840 179,401 144,016 33.88%
-
Tax Rate 24.37% 24.70% 24.52% 23.75% 21.34% 23.00% 24.44% -
Total Cost 606,140 731,366 714,028 649,408 629,952 494,805 476,269 17.42%
-
Net Worth 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 18.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 104,064 - - - 83,258 - -
Div Payout % - 34.74% - - - 46.41% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 18.23%
NOSH 208,120 208,128 208,130 208,135 208,149 208,145 208,115 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 26.91% 29.06% 30.80% 31.36% 30.45% 26.61% 23.22% -
ROE 15.00% 20.92% 22.62% 22.59% 21.80% 14.99% 12.45% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 398.49 495.33 495.73 454.57 435.16 323.90 298.04 21.34%
EPS 107.24 143.93 152.67 142.56 132.52 86.19 69.20 33.88%
DPS 0.00 50.00 0.00 0.00 0.00 40.00 0.00 -
NAPS 7.15 6.88 6.75 6.31 6.08 5.75 5.56 18.23%
Adjusted Per Share Value based on latest NOSH - 208,123
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 199.23 247.66 247.86 227.29 217.60 161.96 149.01 21.34%
EPS 53.62 71.96 76.33 71.28 66.27 43.10 34.60 33.88%
DPS 0.00 25.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.5748 3.4399 3.375 3.155 3.0402 2.8752 2.7798 18.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 10.40 10.30 11.30 13.50 13.10 12.70 12.30 -
P/RPS 2.61 2.08 2.28 2.97 3.01 3.92 4.13 -26.33%
P/EPS 9.70 7.16 7.40 9.47 9.89 14.73 17.77 -33.18%
EY 10.31 13.97 13.51 10.56 10.12 6.79 5.63 49.62%
DY 0.00 4.85 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 1.45 1.50 1.67 2.14 2.15 2.21 2.21 -24.47%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 -
Price 10.90 10.80 10.40 11.40 14.30 14.30 12.90 -
P/RPS 2.74 2.18 2.10 2.51 3.29 4.41 4.33 -26.27%
P/EPS 10.16 7.50 6.81 8.00 10.79 16.59 18.64 -33.24%
EY 9.84 13.33 14.68 12.51 9.27 6.03 5.36 49.87%
DY 0.00 4.63 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 1.52 1.57 1.54 1.81 2.35 2.49 2.32 -24.54%

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