[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 112.21%
YoY- 8.29%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 115,212 594,321 454,699 299,762 138,920 526,824 396,346 -56.15%
PBT 35,208 181,637 143,036 89,488 42,532 160,661 111,912 -53.77%
Tax -9,952 -48,609 -40,519 -25,331 -12,299 -31,754 -18,919 -34.86%
NP 25,256 133,028 102,517 64,157 30,233 128,907 92,993 -58.09%
-
NP to SH 25,256 133,028 102,517 64,157 30,233 128,907 92,993 -58.09%
-
Tax Rate 28.27% 26.76% 28.33% 28.31% 28.92% 19.76% 16.91% -
Total Cost 89,956 461,293 352,182 235,605 108,687 397,917 303,353 -55.56%
-
Net Worth 1,003,577 978,300 969,811 932,587 919,682 890,879 876,232 9.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 62,444 - - - 62,444 - -
Div Payout % - 46.94% - - - 48.44% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,003,577 978,300 969,811 932,587 919,682 890,879 876,232 9.47%
NOSH 208,211 208,148 208,114 208,166 208,072 208,149 208,131 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.92% 22.38% 22.55% 21.40% 21.76% 24.47% 23.46% -
ROE 2.52% 13.60% 10.57% 6.88% 3.29% 14.47% 10.61% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 55.33 285.53 218.49 144.00 66.77 253.10 190.43 -56.16%
EPS 12.13 63.91 49.26 30.82 14.53 61.93 44.68 -58.10%
DPS 0.00 30.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 4.82 4.70 4.66 4.48 4.42 4.28 4.21 9.44%
Adjusted Per Share Value based on latest NOSH - 208,122
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.68 142.77 109.23 72.01 33.37 126.56 95.21 -56.14%
EPS 6.07 31.96 24.63 15.41 7.26 30.97 22.34 -58.08%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.4109 2.3502 2.3298 2.2404 2.2094 2.1402 2.105 9.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 7.30 7.05 6.30 5.35 4.98 5.10 4.80 -
P/RPS 13.19 2.47 2.88 3.72 7.46 2.02 2.52 201.76%
P/EPS 60.18 11.03 12.79 17.36 34.27 8.24 10.74 215.80%
EY 1.66 9.07 7.82 5.76 2.92 12.14 9.31 -68.35%
DY 0.00 4.26 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 1.51 1.50 1.35 1.19 1.13 1.19 1.14 20.63%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 -
Price 8.15 7.10 6.75 5.45 5.05 5.00 4.98 -
P/RPS 14.73 2.49 3.09 3.78 7.56 1.98 2.62 216.51%
P/EPS 67.19 11.11 13.70 17.68 34.76 8.07 11.15 231.50%
EY 1.49 9.00 7.30 5.66 2.88 12.39 8.97 -69.81%
DY 0.00 4.23 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 1.69 1.51 1.45 1.22 1.14 1.17 1.18 27.08%

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