[UTDPLT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.08%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 156,004 115,212 139,622 154,937 160,842 138,920 130,478 12.68%
PBT 45,243 35,208 38,601 53,548 46,956 42,532 48,749 -4.86%
Tax -12,824 -9,952 -8,090 -15,188 -13,032 -12,299 -12,835 -0.05%
NP 32,419 25,256 30,511 38,360 33,924 30,233 35,914 -6.61%
-
NP to SH 32,419 25,256 30,511 38,360 33,924 30,233 35,914 -6.61%
-
Tax Rate 28.34% 28.27% 20.96% 28.36% 27.75% 28.92% 26.33% -
Total Cost 123,585 89,956 109,111 116,577 126,918 108,687 94,564 19.59%
-
Net Worth 1,013,353 1,003,577 978,183 969,927 932,389 919,682 890,567 9.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 62,437 - - - 62,422 -
Div Payout % - - 204.64% - - - 173.81% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,013,353 1,003,577 978,183 969,927 932,389 919,682 890,567 9.01%
NOSH 208,080 208,211 208,124 208,138 208,122 208,072 208,076 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.78% 21.92% 21.85% 24.76% 21.09% 21.76% 27.52% -
ROE 3.20% 2.52% 3.12% 3.95% 3.64% 3.29% 4.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 74.97 55.33 67.09 74.44 77.28 66.77 62.71 12.67%
EPS 15.58 12.13 14.66 18.43 16.30 14.53 17.26 -6.61%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 30.00 -
NAPS 4.87 4.82 4.70 4.66 4.48 4.42 4.28 9.01%
Adjusted Per Share Value based on latest NOSH - 208,138
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.48 27.68 33.54 37.22 38.64 33.37 31.34 12.70%
EPS 7.79 6.07 7.33 9.22 8.15 7.26 8.63 -6.61%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 2.4344 2.4109 2.3499 2.3301 2.2399 2.2094 2.1394 9.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.60 7.30 7.05 6.30 5.35 4.98 5.10 -
P/RPS 10.14 13.19 10.51 8.46 6.92 7.46 8.13 15.91%
P/EPS 48.78 60.18 48.09 34.18 32.82 34.27 29.55 39.80%
EY 2.05 1.66 2.08 2.93 3.05 2.92 3.38 -28.41%
DY 0.00 0.00 4.26 0.00 0.00 0.00 5.88 -
P/NAPS 1.56 1.51 1.50 1.35 1.19 1.13 1.19 19.83%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 -
Price 8.30 8.15 7.10 6.75 5.45 5.05 5.00 -
P/RPS 11.07 14.73 10.58 9.07 7.05 7.56 7.97 24.56%
P/EPS 53.27 67.19 48.43 36.63 33.44 34.76 28.97 50.25%
EY 1.88 1.49 2.06 2.73 2.99 2.88 3.45 -33.35%
DY 0.00 0.00 4.23 0.00 0.00 0.00 6.00 -
P/NAPS 1.70 1.69 1.51 1.45 1.22 1.14 1.17 28.37%

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