[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 24.57%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,031,774 946,126 905,792 674,193 620,268 564,526 504,428 60.92%
PBT 420,952 389,150 350,664 232,985 190,574 139,732 130,996 117.29%
Tax -103,205 -92,432 -74,824 -53,597 -46,576 -37,144 -37,240 96.93%
NP 317,746 296,718 275,840 179,388 143,998 102,588 93,756 125.12%
-
NP to SH 317,746 296,718 275,840 179,401 144,016 102,588 93,756 125.12%
-
Tax Rate 24.52% 23.75% 21.34% 23.00% 24.44% 26.58% 28.43% -
Total Cost 714,028 649,408 629,952 494,805 476,269 461,938 410,672 44.44%
-
Net Worth 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 18.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 83,258 - - - -
Div Payout % - - - 46.41% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 18.02%
NOSH 208,130 208,135 208,149 208,145 208,115 208,173 208,161 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 30.80% 31.36% 30.45% 26.61% 23.22% 18.17% 18.59% -
ROE 22.62% 22.59% 21.80% 14.99% 12.45% 9.32% 8.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 495.73 454.57 435.16 323.90 298.04 271.18 242.33 60.93%
EPS 152.67 142.56 132.52 86.19 69.20 49.28 45.04 125.14%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
NAPS 6.75 6.31 6.08 5.75 5.56 5.29 5.26 18.03%
Adjusted Per Share Value based on latest NOSH - 208,131
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 247.86 227.29 217.60 161.96 149.01 135.62 121.18 60.92%
EPS 76.33 71.28 66.27 43.10 34.60 24.64 22.52 125.13%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.375 3.155 3.0402 2.8752 2.7798 2.6455 2.6303 18.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 11.30 13.50 13.10 12.70 12.30 13.90 11.00 -
P/RPS 2.28 2.97 3.01 3.92 4.13 5.13 4.54 -36.73%
P/EPS 7.40 9.47 9.89 14.73 17.77 28.21 24.42 -54.78%
EY 13.51 10.56 10.12 6.79 5.63 3.55 4.09 121.31%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 1.67 2.14 2.15 2.21 2.21 2.63 2.09 -13.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 -
Price 10.40 11.40 14.30 14.30 12.90 12.10 13.20 -
P/RPS 2.10 2.51 3.29 4.41 4.33 4.46 5.45 -46.95%
P/EPS 6.81 8.00 10.79 16.59 18.64 24.55 29.31 -62.10%
EY 14.68 12.51 9.27 6.03 5.36 4.07 3.41 163.93%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 1.54 1.81 2.35 2.49 2.32 2.29 2.51 -27.73%

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