[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 86.64%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 282,263 126,107 597,463 452,771 271,216 115,212 594,321 -39.21%
PBT 69,866 32,749 199,569 147,269 80,451 35,208 181,637 -47.20%
Tax -18,572 -9,310 -49,561 -39,626 -22,776 -9,952 -48,609 -47.43%
NP 51,294 23,439 150,008 107,643 57,675 25,256 133,028 -47.11%
-
NP to SH 51,294 23,439 150,008 107,643 57,675 25,256 133,028 -47.11%
-
Tax Rate 26.58% 28.43% 24.83% 26.91% 28.31% 28.27% 26.76% -
Total Cost 230,969 102,668 447,455 345,128 213,541 89,956 461,293 -37.02%
-
Net Worth 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 978,300 8.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 72,849 - - - 62,444 -
Div Payout % - - 48.56% - - - 46.94% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 978,300 8.23%
NOSH 208,173 208,161 208,142 208,126 208,137 208,211 208,148 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.17% 18.59% 25.11% 23.77% 21.27% 21.92% 22.38% -
ROE 4.66% 2.14% 13.99% 10.12% 5.69% 2.52% 13.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 135.59 60.58 287.05 217.55 130.31 55.33 285.53 -39.21%
EPS 24.64 11.26 72.07 51.72 27.71 12.13 63.91 -47.12%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 30.00 -
NAPS 5.29 5.26 5.15 5.11 4.87 4.82 4.70 8.22%
Adjusted Per Share Value based on latest NOSH - 208,113
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 67.81 30.29 143.53 108.77 65.15 27.68 142.77 -39.20%
EPS 12.32 5.63 36.04 25.86 13.86 6.07 31.96 -47.12%
DPS 0.00 0.00 17.50 0.00 0.00 0.00 15.00 -
NAPS 2.6455 2.6303 2.5751 2.5549 2.435 2.4109 2.3502 8.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 13.90 11.00 9.75 8.30 7.60 7.30 7.05 -
P/RPS 10.25 18.16 3.40 3.82 5.83 13.19 2.47 158.91%
P/EPS 56.41 97.69 13.53 16.05 27.43 60.18 11.03 197.72%
EY 1.77 1.02 7.39 6.23 3.65 1.66 9.07 -66.45%
DY 0.00 0.00 3.59 0.00 0.00 0.00 4.26 -
P/NAPS 2.63 2.09 1.89 1.62 1.56 1.51 1.50 45.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 -
Price 12.10 13.20 11.00 8.40 8.30 8.15 7.10 -
P/RPS 8.92 21.79 3.83 3.86 6.37 14.73 2.49 134.67%
P/EPS 49.11 117.23 15.26 16.24 29.95 67.19 11.11 170.07%
EY 2.04 0.85 6.55 6.16 3.34 1.49 9.00 -62.92%
DY 0.00 0.00 3.18 0.00 0.00 0.00 4.23 -
P/NAPS 2.29 2.51 2.14 1.64 1.70 1.69 1.51 32.10%

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