[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 66.09%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 773,831 473,063 226,448 674,193 465,201 282,263 126,107 234.06%
PBT 315,714 194,575 87,666 232,985 142,931 69,866 32,749 351.09%
Tax -77,404 -46,216 -18,706 -53,597 -34,932 -18,572 -9,310 308.82%
NP 238,310 148,359 68,960 179,388 107,999 51,294 23,439 367.34%
-
NP to SH 238,310 148,359 68,960 179,401 108,012 51,294 23,439 367.34%
-
Tax Rate 24.52% 23.75% 21.34% 23.00% 24.44% 26.58% 28.43% -
Total Cost 535,521 324,704 157,488 494,805 357,202 230,969 102,668 199.86%
-
Net Worth 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 18.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 83,258 - - - -
Div Payout % - - - 46.41% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,404,884 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 18.02%
NOSH 208,131 208,135 208,149 208,145 208,115 208,173 208,161 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 30.80% 31.36% 30.45% 26.61% 23.22% 18.17% 18.59% -
ROE 16.96% 11.30% 5.45% 14.99% 9.33% 4.66% 2.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 371.80 227.29 108.79 323.90 223.53 135.59 60.58 234.10%
EPS 114.50 71.28 33.13 86.19 51.90 24.64 11.26 367.38%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
NAPS 6.75 6.31 6.08 5.75 5.56 5.29 5.26 18.03%
Adjusted Per Share Value based on latest NOSH - 208,131
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.90 113.64 54.40 161.96 111.76 67.81 30.29 234.10%
EPS 57.25 35.64 16.57 43.10 25.95 12.32 5.63 367.38%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.375 3.155 3.0402 2.8752 2.7798 2.6455 2.6303 18.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 11.30 13.50 13.10 12.70 12.30 13.90 11.00 -
P/RPS 3.04 5.94 12.04 3.92 5.50 10.25 18.16 -69.52%
P/EPS 9.87 18.94 39.54 14.73 23.70 56.41 97.69 -78.21%
EY 10.13 5.28 2.53 6.79 4.22 1.77 1.02 360.10%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 1.67 2.14 2.15 2.21 2.21 2.63 2.09 -13.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 -
Price 10.40 11.40 14.30 14.30 12.90 12.10 13.20 -
P/RPS 2.80 5.02 13.14 4.41 5.77 8.92 21.79 -74.44%
P/EPS 9.08 15.99 43.16 16.59 24.86 49.11 117.23 -81.74%
EY 11.01 6.25 2.32 6.03 4.02 2.04 0.85 448.97%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 1.54 1.81 2.35 2.49 2.32 2.29 2.51 -27.73%

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