[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.01%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 597,463 452,771 271,216 115,212 594,321 454,699 299,762 58.17%
PBT 199,569 147,269 80,451 35,208 181,637 143,036 89,488 70.44%
Tax -49,561 -39,626 -22,776 -9,952 -48,609 -40,519 -25,331 56.24%
NP 150,008 107,643 57,675 25,256 133,028 102,517 64,157 75.89%
-
NP to SH 150,008 107,643 57,675 25,256 133,028 102,517 64,157 75.89%
-
Tax Rate 24.83% 26.91% 28.31% 28.27% 26.76% 28.33% 28.31% -
Total Cost 447,455 345,128 213,541 89,956 461,293 352,182 235,605 53.18%
-
Net Worth 1,071,931 1,063,526 1,013,631 1,003,577 978,300 969,811 932,587 9.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 72,849 - - - 62,444 - - -
Div Payout % 48.56% - - - 46.94% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,071,931 1,063,526 1,013,631 1,003,577 978,300 969,811 932,587 9.70%
NOSH 208,142 208,126 208,137 208,211 208,148 208,114 208,166 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.11% 23.77% 21.27% 21.92% 22.38% 22.55% 21.40% -
ROE 13.99% 10.12% 5.69% 2.52% 13.60% 10.57% 6.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 287.05 217.55 130.31 55.33 285.53 218.49 144.00 58.19%
EPS 72.07 51.72 27.71 12.13 63.91 49.26 30.82 75.90%
DPS 35.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 5.15 5.11 4.87 4.82 4.70 4.66 4.48 9.70%
Adjusted Per Share Value based on latest NOSH - 208,211
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.53 108.77 65.15 27.68 142.77 109.23 72.01 58.18%
EPS 36.04 25.86 13.86 6.07 31.96 24.63 15.41 75.92%
DPS 17.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.5751 2.5549 2.435 2.4109 2.3502 2.3298 2.2404 9.69%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.75 8.30 7.60 7.30 7.05 6.30 5.35 -
P/RPS 3.40 3.82 5.83 13.19 2.47 2.88 3.72 -5.80%
P/EPS 13.53 16.05 27.43 60.18 11.03 12.79 17.36 -15.27%
EY 7.39 6.23 3.65 1.66 9.07 7.82 5.76 18.01%
DY 3.59 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.89 1.62 1.56 1.51 1.50 1.35 1.19 36.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 -
Price 11.00 8.40 8.30 8.15 7.10 6.75 5.45 -
P/RPS 3.83 3.86 6.37 14.73 2.49 3.09 3.78 0.87%
P/EPS 15.26 16.24 29.95 67.19 11.11 13.70 17.68 -9.32%
EY 6.55 6.16 3.34 1.49 9.00 7.30 5.66 10.19%
DY 3.18 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 2.14 1.64 1.70 1.69 1.51 1.45 1.22 45.29%

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