[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 60.63%
YoY- 120.63%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 395,089 207,336 1,030,925 773,831 473,063 226,448 674,193 -29.99%
PBT 160,189 73,777 397,818 315,714 194,575 87,666 232,985 -22.11%
Tax -40,019 -17,976 -98,259 -77,404 -46,216 -18,706 -53,597 -17.71%
NP 120,170 55,801 299,559 238,310 148,359 68,960 179,388 -23.45%
-
NP to SH 120,811 55,797 299,559 238,310 148,359 68,960 179,401 -23.19%
-
Tax Rate 24.98% 24.37% 24.70% 24.52% 23.75% 21.34% 23.00% -
Total Cost 274,919 151,535 731,366 535,521 324,704 157,488 494,805 -32.43%
-
Net Worth 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 16.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 104,064 - - - 83,258 -
Div Payout % - - 34.74% - - - 46.41% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 16.72%
NOSH 208,151 208,120 208,128 208,131 208,135 208,149 208,145 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.42% 26.91% 29.06% 30.80% 31.36% 30.45% 26.61% -
ROE 8.01% 3.75% 20.92% 16.96% 11.30% 5.45% 14.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 189.81 99.62 495.33 371.80 227.29 108.79 323.90 -29.99%
EPS 58.04 26.81 143.93 114.50 71.28 33.13 86.19 -23.19%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 40.00 -
NAPS 7.25 7.15 6.88 6.75 6.31 6.08 5.75 16.72%
Adjusted Per Share Value based on latest NOSH - 208,123
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.91 49.81 247.66 185.90 113.64 54.40 161.96 -29.99%
EPS 29.02 13.40 71.96 57.25 35.64 16.57 43.10 -23.19%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 3.6253 3.5748 3.4399 3.375 3.155 3.0402 2.8752 16.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 12.60 10.40 10.30 11.30 13.50 13.10 12.70 -
P/RPS 6.64 10.44 2.08 3.04 5.94 12.04 3.92 42.14%
P/EPS 21.71 38.79 7.16 9.87 18.94 39.54 14.73 29.54%
EY 4.61 2.58 13.97 10.13 5.28 2.53 6.79 -22.77%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.15 -
P/NAPS 1.74 1.45 1.50 1.67 2.14 2.15 2.21 -14.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 -
Price 13.10 10.90 10.80 10.40 11.40 14.30 14.30 -
P/RPS 6.90 10.94 2.18 2.80 5.02 13.14 4.41 34.81%
P/EPS 22.57 40.66 7.50 9.08 15.99 43.16 16.59 22.80%
EY 4.43 2.46 13.33 11.01 6.25 2.32 6.03 -18.59%
DY 0.00 0.00 4.63 0.00 0.00 0.00 2.80 -
P/NAPS 1.81 1.52 1.57 1.54 1.81 2.35 2.49 -19.17%

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