[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 53.76%
YoY- 194.21%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,030,925 1,031,774 946,126 905,792 674,193 620,268 564,526 49.13%
PBT 397,818 420,952 389,150 350,664 232,985 190,574 139,732 100.23%
Tax -98,259 -103,205 -92,432 -74,824 -53,597 -46,576 -37,144 90.71%
NP 299,559 317,746 296,718 275,840 179,388 143,998 102,588 103.63%
-
NP to SH 299,559 317,746 296,718 275,840 179,401 144,016 102,588 103.63%
-
Tax Rate 24.70% 24.52% 23.75% 21.34% 23.00% 24.44% 26.58% -
Total Cost 731,366 714,028 649,408 629,952 494,805 476,269 461,938 35.65%
-
Net Worth 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 19.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 104,064 - - - 83,258 - - -
Div Payout % 34.74% - - - 46.41% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 19.03%
NOSH 208,128 208,130 208,135 208,149 208,145 208,115 208,173 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 29.06% 30.80% 31.36% 30.45% 26.61% 23.22% 18.17% -
ROE 20.92% 22.62% 22.59% 21.80% 14.99% 12.45% 9.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 495.33 495.73 454.57 435.16 323.90 298.04 271.18 49.15%
EPS 143.93 152.67 142.56 132.52 86.19 69.20 49.28 103.66%
DPS 50.00 0.00 0.00 0.00 40.00 0.00 0.00 -
NAPS 6.88 6.75 6.31 6.08 5.75 5.56 5.29 19.05%
Adjusted Per Share Value based on latest NOSH - 208,149
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 247.66 247.86 227.29 217.60 161.96 149.01 135.62 49.12%
EPS 71.96 76.33 71.28 66.27 43.10 34.60 24.64 103.65%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.4399 3.375 3.155 3.0402 2.8752 2.7798 2.6455 19.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 10.30 11.30 13.50 13.10 12.70 12.30 13.90 -
P/RPS 2.08 2.28 2.97 3.01 3.92 4.13 5.13 -45.06%
P/EPS 7.16 7.40 9.47 9.89 14.73 17.77 28.21 -59.74%
EY 13.97 13.51 10.56 10.12 6.79 5.63 3.55 148.22%
DY 4.85 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 1.50 1.67 2.14 2.15 2.21 2.21 2.63 -31.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 -
Price 10.80 10.40 11.40 14.30 14.30 12.90 12.10 -
P/RPS 2.18 2.10 2.51 3.29 4.41 4.33 4.46 -37.81%
P/EPS 7.50 6.81 8.00 10.79 16.59 18.64 24.55 -54.47%
EY 13.33 14.68 12.51 9.27 6.03 5.36 4.07 119.75%
DY 4.63 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 1.57 1.54 1.81 2.35 2.49 2.32 2.29 -22.15%

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