[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -5.72%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 825,061 790,178 829,344 1,030,925 1,031,774 946,126 905,792 -6.02%
PBT 373,941 320,378 295,108 397,818 420,952 389,150 350,664 4.37%
Tax -90,628 -80,038 -71,904 -98,259 -103,205 -92,432 -74,824 13.61%
NP 283,313 240,340 223,204 299,559 317,746 296,718 275,840 1.79%
-
NP to SH 284,242 241,622 223,188 299,559 317,746 296,718 275,840 2.01%
-
Tax Rate 24.24% 24.98% 24.37% 24.70% 24.52% 23.75% 21.34% -
Total Cost 541,748 549,838 606,140 731,366 714,028 649,408 629,952 -9.55%
-
Net Worth 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 16.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 104,064 - - - -
Div Payout % - - - 34.74% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 16.92%
NOSH 208,124 208,151 208,120 208,128 208,130 208,135 208,149 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 34.34% 30.42% 26.91% 29.06% 30.80% 31.36% 30.45% -
ROE 17.76% 16.01% 15.00% 20.92% 22.62% 22.59% 21.80% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 396.43 379.62 398.49 495.33 495.73 454.57 435.16 -6.01%
EPS 136.57 116.08 107.24 143.93 152.67 142.56 132.52 2.02%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 7.69 7.25 7.15 6.88 6.75 6.31 6.08 16.93%
Adjusted Per Share Value based on latest NOSH - 208,117
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 198.20 189.82 199.23 247.66 247.86 227.29 217.60 -6.03%
EPS 68.28 58.04 53.62 71.96 76.33 71.28 66.27 2.01%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 3.8448 3.6253 3.5748 3.4399 3.375 3.155 3.0402 16.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 13.20 12.60 10.40 10.30 11.30 13.50 13.10 -
P/RPS 3.33 3.32 2.61 2.08 2.28 2.97 3.01 6.96%
P/EPS 9.67 10.85 9.70 7.16 7.40 9.47 9.89 -1.48%
EY 10.35 9.21 10.31 13.97 13.51 10.56 10.12 1.50%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.72 1.74 1.45 1.50 1.67 2.14 2.15 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 -
Price 13.50 13.10 10.90 10.80 10.40 11.40 14.30 -
P/RPS 3.41 3.45 2.74 2.18 2.10 2.51 3.29 2.41%
P/EPS 9.88 11.29 10.16 7.50 6.81 8.00 10.79 -5.69%
EY 10.12 8.86 9.84 13.33 14.68 12.51 9.27 6.01%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 1.76 1.81 1.52 1.57 1.54 1.81 2.35 -17.51%

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