[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.52%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 620,268 564,526 504,428 597,463 603,694 542,432 460,848 21.88%
PBT 190,574 139,732 130,996 199,569 196,358 160,902 140,832 22.31%
Tax -46,576 -37,144 -37,240 -49,561 -52,834 -45,552 -39,808 11.02%
NP 143,998 102,588 93,756 150,008 143,524 115,350 101,024 26.62%
-
NP to SH 144,016 102,588 93,756 150,008 143,524 115,350 101,024 26.63%
-
Tax Rate 24.44% 26.58% 28.43% 24.83% 26.91% 28.31% 28.27% -
Total Cost 476,269 461,938 410,672 447,455 460,170 427,082 359,824 20.53%
-
Net Worth 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 9.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 72,849 - - - -
Div Payout % - - - 48.56% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 9.94%
NOSH 208,115 208,173 208,161 208,142 208,126 208,137 208,211 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.22% 18.17% 18.59% 25.11% 23.77% 21.27% 21.92% -
ROE 12.45% 9.32% 8.56% 13.99% 13.50% 11.38% 10.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 298.04 271.18 242.33 287.05 290.06 260.61 221.34 21.91%
EPS 69.20 49.28 45.04 72.07 68.96 55.42 48.52 26.67%
DPS 0.00 0.00 0.00 35.00 0.00 0.00 0.00 -
NAPS 5.56 5.29 5.26 5.15 5.11 4.87 4.82 9.98%
Adjusted Per Share Value based on latest NOSH - 208,181
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 149.01 135.62 121.18 143.53 145.03 130.31 110.71 21.88%
EPS 34.60 24.64 22.52 36.04 34.48 27.71 24.27 26.64%
DPS 0.00 0.00 0.00 17.50 0.00 0.00 0.00 -
NAPS 2.7798 2.6455 2.6303 2.5751 2.5549 2.435 2.4109 9.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 12.30 13.90 11.00 9.75 8.30 7.60 7.30 -
P/RPS 4.13 5.13 4.54 3.40 2.86 2.92 3.30 16.11%
P/EPS 17.77 28.21 24.42 13.53 12.04 13.71 15.05 11.70%
EY 5.63 3.55 4.09 7.39 8.31 7.29 6.65 -10.49%
DY 0.00 0.00 0.00 3.59 0.00 0.00 0.00 -
P/NAPS 2.21 2.63 2.09 1.89 1.62 1.56 1.51 28.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 -
Price 12.90 12.10 13.20 11.00 8.40 8.30 8.15 -
P/RPS 4.33 4.46 5.45 3.83 2.90 3.18 3.68 11.44%
P/EPS 18.64 24.55 29.31 15.26 12.18 14.98 16.80 7.16%
EY 5.36 4.07 3.41 6.55 8.21 6.68 5.95 -6.71%
DY 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
P/NAPS 2.32 2.29 2.51 2.14 1.64 1.70 1.69 23.49%

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