[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 40.38%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 946,126 905,792 674,193 620,268 564,526 504,428 597,463 35.89%
PBT 389,150 350,664 232,985 190,574 139,732 130,996 199,569 56.14%
Tax -92,432 -74,824 -53,597 -46,576 -37,144 -37,240 -49,561 51.57%
NP 296,718 275,840 179,388 143,998 102,588 93,756 150,008 57.64%
-
NP to SH 296,718 275,840 179,401 144,016 102,588 93,756 150,008 57.64%
-
Tax Rate 23.75% 21.34% 23.00% 24.44% 26.58% 28.43% 24.83% -
Total Cost 649,408 629,952 494,805 476,269 461,938 410,672 447,455 28.21%
-
Net Worth 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 14.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 83,258 - - - 72,849 -
Div Payout % - - 46.41% - - - 48.56% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 14.51%
NOSH 208,135 208,149 208,145 208,115 208,173 208,161 208,142 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.36% 30.45% 26.61% 23.22% 18.17% 18.59% 25.11% -
ROE 22.59% 21.80% 14.99% 12.45% 9.32% 8.56% 13.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 454.57 435.16 323.90 298.04 271.18 242.33 287.05 35.89%
EPS 142.56 132.52 86.19 69.20 49.28 45.04 72.07 57.64%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 35.00 -
NAPS 6.31 6.08 5.75 5.56 5.29 5.26 5.15 14.51%
Adjusted Per Share Value based on latest NOSH - 208,139
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 227.29 217.60 161.96 149.01 135.62 121.18 143.53 35.89%
EPS 71.28 66.27 43.10 34.60 24.64 22.52 36.04 57.62%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 17.50 -
NAPS 3.155 3.0402 2.8752 2.7798 2.6455 2.6303 2.5751 14.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 13.50 13.10 12.70 12.30 13.90 11.00 9.75 -
P/RPS 2.97 3.01 3.92 4.13 5.13 4.54 3.40 -8.62%
P/EPS 9.47 9.89 14.73 17.77 28.21 24.42 13.53 -21.18%
EY 10.56 10.12 6.79 5.63 3.55 4.09 7.39 26.89%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.59 -
P/NAPS 2.14 2.15 2.21 2.21 2.63 2.09 1.89 8.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 -
Price 11.40 14.30 14.30 12.90 12.10 13.20 11.00 -
P/RPS 2.51 3.29 4.41 4.33 4.46 5.45 3.83 -24.57%
P/EPS 8.00 10.79 16.59 18.64 24.55 29.31 15.26 -35.00%
EY 12.51 9.27 6.03 5.36 4.07 3.41 6.55 53.99%
DY 0.00 0.00 2.80 0.00 0.00 0.00 3.18 -
P/NAPS 1.81 2.35 2.49 2.32 2.29 2.51 2.14 -10.57%

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