[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 118.84%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 226,448 674,193 465,201 282,263 126,107 597,463 452,771 -36.96%
PBT 87,666 232,985 142,931 69,866 32,749 199,569 147,269 -29.21%
Tax -18,706 -53,597 -34,932 -18,572 -9,310 -49,561 -39,626 -39.34%
NP 68,960 179,388 107,999 51,294 23,439 150,008 107,643 -25.66%
-
NP to SH 68,960 179,401 108,012 51,294 23,439 150,008 107,643 -25.66%
-
Tax Rate 21.34% 23.00% 24.44% 26.58% 28.43% 24.83% 26.91% -
Total Cost 157,488 494,805 357,202 230,969 102,668 447,455 345,128 -40.70%
-
Net Worth 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 12.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 83,258 - - - 72,849 - -
Div Payout % - 46.41% - - - 48.56% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 12.28%
NOSH 208,149 208,145 208,115 208,173 208,161 208,142 208,126 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.45% 26.61% 23.22% 18.17% 18.59% 25.11% 23.77% -
ROE 5.45% 14.99% 9.33% 4.66% 2.14% 13.99% 10.12% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.79 323.90 223.53 135.59 60.58 287.05 217.55 -36.97%
EPS 33.13 86.19 51.90 24.64 11.26 72.07 51.72 -25.67%
DPS 0.00 40.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 6.08 5.75 5.56 5.29 5.26 5.15 5.11 12.27%
Adjusted Per Share Value based on latest NOSH - 208,183
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.40 161.96 111.76 67.81 30.29 143.53 108.77 -36.96%
EPS 16.57 43.10 25.95 12.32 5.63 36.04 25.86 -25.65%
DPS 0.00 20.00 0.00 0.00 0.00 17.50 0.00 -
NAPS 3.0402 2.8752 2.7798 2.6455 2.6303 2.5751 2.5549 12.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 13.10 12.70 12.30 13.90 11.00 9.75 8.30 -
P/RPS 12.04 3.92 5.50 10.25 18.16 3.40 3.82 114.81%
P/EPS 39.54 14.73 23.70 56.41 97.69 13.53 16.05 82.30%
EY 2.53 6.79 4.22 1.77 1.02 7.39 6.23 -45.13%
DY 0.00 3.15 0.00 0.00 0.00 3.59 0.00 -
P/NAPS 2.15 2.21 2.21 2.63 2.09 1.89 1.62 20.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 -
Price 14.30 14.30 12.90 12.10 13.20 11.00 8.40 -
P/RPS 13.14 4.41 5.77 8.92 21.79 3.83 3.86 126.12%
P/EPS 43.16 16.59 24.86 49.11 117.23 15.26 16.24 91.75%
EY 2.32 6.03 4.02 2.04 0.85 6.55 6.16 -47.81%
DY 0.00 2.80 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 2.35 2.49 2.32 2.29 2.51 2.14 1.64 27.07%

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