[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.53%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 542,432 460,848 594,321 606,265 599,524 555,680 526,824 1.97%
PBT 160,902 140,832 181,637 190,714 178,976 170,128 160,661 0.10%
Tax -45,552 -39,808 -48,609 -54,025 -50,662 -49,196 -31,754 27.27%
NP 115,350 101,024 133,028 136,689 128,314 120,932 128,907 -7.15%
-
NP to SH 115,350 101,024 133,028 136,689 128,314 120,932 128,907 -7.15%
-
Tax Rate 28.31% 28.27% 26.76% 28.33% 28.31% 28.92% 19.76% -
Total Cost 427,082 359,824 461,293 469,576 471,210 434,748 397,917 4.84%
-
Net Worth 1,013,631 1,003,577 978,300 969,811 932,587 919,682 890,879 9.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 62,444 - - - 62,444 -
Div Payout % - - 46.94% - - - 48.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,013,631 1,003,577 978,300 969,811 932,587 919,682 890,879 9.01%
NOSH 208,137 208,211 208,148 208,114 208,166 208,072 208,149 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.27% 21.92% 22.38% 22.55% 21.40% 21.76% 24.47% -
ROE 11.38% 10.07% 13.60% 14.09% 13.76% 13.15% 14.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 260.61 221.34 285.53 291.31 288.00 267.06 253.10 1.97%
EPS 55.42 48.52 63.91 65.68 61.64 58.12 61.93 -7.15%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 30.00 -
NAPS 4.87 4.82 4.70 4.66 4.48 4.42 4.28 9.01%
Adjusted Per Share Value based on latest NOSH - 208,138
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 130.31 110.71 142.77 145.64 144.02 133.49 126.56 1.97%
EPS 27.71 24.27 31.96 32.84 30.82 29.05 30.97 -7.16%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 2.435 2.4109 2.3502 2.3298 2.2404 2.2094 2.1402 9.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.60 7.30 7.05 6.30 5.35 4.98 5.10 -
P/RPS 2.92 3.30 2.47 2.16 1.86 1.86 2.02 27.93%
P/EPS 13.71 15.05 11.03 9.59 8.68 8.57 8.24 40.54%
EY 7.29 6.65 9.07 10.43 11.52 11.67 12.14 -28.88%
DY 0.00 0.00 4.26 0.00 0.00 0.00 5.88 -
P/NAPS 1.56 1.51 1.50 1.35 1.19 1.13 1.19 19.83%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 -
Price 8.30 8.15 7.10 6.75 5.45 5.05 5.00 -
P/RPS 3.18 3.68 2.49 2.32 1.89 1.89 1.98 37.26%
P/EPS 14.98 16.80 11.11 10.28 8.84 8.69 8.07 51.21%
EY 6.68 5.95 9.00 9.73 11.31 11.51 12.39 -33.83%
DY 0.00 0.00 4.23 0.00 0.00 0.00 6.00 -
P/NAPS 1.70 1.69 1.51 1.45 1.22 1.14 1.17 28.37%

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