[UTDPLT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 54.13%
YoY- 30.26%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 156,156 126,107 143,985 181,555 156,004 115,212 139,622 7.76%
PBT 37,117 32,749 52,300 66,618 45,243 35,208 38,601 -2.58%
Tax -9,262 -9,310 -9,935 -16,650 -12,824 -9,952 -8,090 9.46%
NP 27,855 23,439 42,365 49,968 32,419 25,256 30,511 -5.90%
-
NP to SH 27,855 23,439 42,365 49,968 32,419 25,256 30,511 -5.90%
-
Tax Rate 24.95% 28.43% 19.00% 24.99% 28.34% 28.27% 20.96% -
Total Cost 128,301 102,668 101,620 131,587 123,585 89,956 109,111 11.43%
-
Net Worth 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 978,183 8.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 72,863 - - - 62,437 -
Div Payout % - - 171.99% - - - 204.64% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 978,183 8.24%
NOSH 208,183 208,161 208,181 208,113 208,080 208,211 208,124 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.84% 18.59% 29.42% 27.52% 20.78% 21.92% 21.85% -
ROE 2.53% 2.14% 3.95% 4.70% 3.20% 2.52% 3.12% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 75.01 60.58 69.16 87.24 74.97 55.33 67.09 7.74%
EPS 13.38 11.26 20.35 24.01 15.58 12.13 14.66 -5.92%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 30.00 -
NAPS 5.29 5.26 5.15 5.11 4.87 4.82 4.70 8.22%
Adjusted Per Share Value based on latest NOSH - 208,113
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.51 30.29 34.59 43.61 37.48 27.68 33.54 7.76%
EPS 6.69 5.63 10.18 12.00 7.79 6.07 7.33 -5.92%
DPS 0.00 0.00 17.50 0.00 0.00 0.00 15.00 -
NAPS 2.6456 2.6303 2.5756 2.5547 2.4344 2.4109 2.3499 8.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 13.90 11.00 9.75 8.30 7.60 7.30 7.05 -
P/RPS 18.53 18.16 14.10 9.51 10.14 13.19 10.51 46.09%
P/EPS 103.89 97.69 47.91 34.57 48.78 60.18 48.09 67.34%
EY 0.96 1.02 2.09 2.89 2.05 1.66 2.08 -40.36%
DY 0.00 0.00 3.59 0.00 0.00 0.00 4.26 -
P/NAPS 2.63 2.09 1.89 1.62 1.56 1.51 1.50 45.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 -
Price 12.10 13.20 11.00 8.40 8.30 8.15 7.10 -
P/RPS 16.13 21.79 15.90 9.63 11.07 14.73 10.58 32.56%
P/EPS 90.43 117.23 54.05 34.99 53.27 67.19 48.43 51.80%
EY 1.11 0.85 1.85 2.86 1.88 1.49 2.06 -33.85%
DY 0.00 0.00 3.18 0.00 0.00 0.00 4.23 -
P/NAPS 2.29 2.51 2.14 1.64 1.70 1.69 1.51 32.10%

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