[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -84.37%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 674,193 465,201 282,263 126,107 597,463 452,771 271,216 83.20%
PBT 232,985 142,931 69,866 32,749 199,569 147,269 80,451 102.77%
Tax -53,597 -34,932 -18,572 -9,310 -49,561 -39,626 -22,776 76.64%
NP 179,388 107,999 51,294 23,439 150,008 107,643 57,675 112.63%
-
NP to SH 179,401 108,012 51,294 23,439 150,008 107,643 57,675 112.64%
-
Tax Rate 23.00% 24.44% 26.58% 28.43% 24.83% 26.91% 28.31% -
Total Cost 494,805 357,202 230,969 102,668 447,455 345,128 213,541 74.83%
-
Net Worth 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 11.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 83,258 - - - 72,849 - - -
Div Payout % 46.41% - - - 48.56% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 11.67%
NOSH 208,145 208,115 208,173 208,161 208,142 208,126 208,137 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.61% 23.22% 18.17% 18.59% 25.11% 23.77% 21.27% -
ROE 14.99% 9.33% 4.66% 2.14% 13.99% 10.12% 5.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 323.90 223.53 135.59 60.58 287.05 217.55 130.31 83.19%
EPS 86.19 51.90 24.64 11.26 72.07 51.72 27.71 112.64%
DPS 40.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 5.75 5.56 5.29 5.26 5.15 5.11 4.87 11.67%
Adjusted Per Share Value based on latest NOSH - 208,161
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.96 111.76 67.81 30.29 143.53 108.77 65.15 83.20%
EPS 43.10 25.95 12.32 5.63 36.04 25.86 13.86 112.60%
DPS 20.00 0.00 0.00 0.00 17.50 0.00 0.00 -
NAPS 2.8752 2.7798 2.6455 2.6303 2.5751 2.5549 2.435 11.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 12.70 12.30 13.90 11.00 9.75 8.30 7.60 -
P/RPS 3.92 5.50 10.25 18.16 3.40 3.82 5.83 -23.19%
P/EPS 14.73 23.70 56.41 97.69 13.53 16.05 27.43 -33.85%
EY 6.79 4.22 1.77 1.02 7.39 6.23 3.65 51.08%
DY 3.15 0.00 0.00 0.00 3.59 0.00 0.00 -
P/NAPS 2.21 2.21 2.63 2.09 1.89 1.62 1.56 26.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 -
Price 14.30 12.90 12.10 13.20 11.00 8.40 8.30 -
P/RPS 4.41 5.77 8.92 21.79 3.83 3.86 6.37 -21.68%
P/EPS 16.59 24.86 49.11 117.23 15.26 16.24 29.95 -32.47%
EY 6.03 4.02 2.04 0.85 6.55 6.16 3.34 48.10%
DY 2.80 0.00 0.00 0.00 3.18 0.00 0.00 -
P/NAPS 2.49 2.32 2.29 2.51 2.14 1.64 1.70 28.88%

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