[UTDPLT] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.84%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 226,448 208,992 182,938 156,156 126,107 143,985 181,555 15.85%
PBT 87,666 90,054 73,065 37,117 32,749 52,300 66,618 20.06%
Tax -18,706 -18,665 -16,360 -9,262 -9,310 -9,935 -16,650 8.06%
NP 68,960 71,389 56,705 27,855 23,439 42,365 49,968 23.93%
-
NP to SH 68,960 71,389 56,718 27,855 23,439 42,365 49,968 23.93%
-
Tax Rate 21.34% 20.73% 22.39% 24.95% 28.43% 19.00% 24.99% -
Total Cost 157,488 137,603 126,233 128,301 102,668 101,620 131,587 12.71%
-
Net Worth 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 12.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 83,252 - - - 72,863 - -
Div Payout % - 116.62% - - - 171.99% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 12.28%
NOSH 208,149 208,131 208,139 208,183 208,161 208,181 208,113 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 30.45% 34.16% 31.00% 17.84% 18.59% 29.42% 27.52% -
ROE 5.45% 5.97% 4.90% 2.53% 2.14% 3.95% 4.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.79 100.41 87.89 75.01 60.58 69.16 87.24 15.83%
EPS 33.13 34.30 27.25 13.38 11.26 20.35 24.01 23.91%
DPS 0.00 40.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 6.08 5.75 5.56 5.29 5.26 5.15 5.11 12.27%
Adjusted Per Share Value based on latest NOSH - 208,183
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.40 50.21 43.95 37.51 30.29 34.59 43.61 15.86%
EPS 16.57 17.15 13.63 6.69 5.63 10.18 12.00 23.97%
DPS 0.00 20.00 0.00 0.00 0.00 17.50 0.00 -
NAPS 3.0402 2.875 2.7801 2.6456 2.6303 2.5756 2.5547 12.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 13.10 12.70 12.30 13.90 11.00 9.75 8.30 -
P/RPS 12.04 12.65 13.99 18.53 18.16 14.10 9.51 17.01%
P/EPS 39.54 37.03 45.14 103.89 97.69 47.91 34.57 9.35%
EY 2.53 2.70 2.22 0.96 1.02 2.09 2.89 -8.47%
DY 0.00 3.15 0.00 0.00 0.00 3.59 0.00 -
P/NAPS 2.15 2.21 2.21 2.63 2.09 1.89 1.62 20.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 -
Price 14.30 14.30 12.90 12.10 13.20 11.00 8.40 -
P/RPS 13.14 14.24 14.68 16.13 21.79 15.90 9.63 22.99%
P/EPS 43.16 41.69 47.34 90.43 117.23 54.05 34.99 15.00%
EY 2.32 2.40 2.11 1.11 0.85 1.85 2.86 -13.00%
DY 0.00 2.80 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 2.35 2.49 2.32 2.29 2.51 2.14 1.64 27.07%

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