[UTDPLT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.29%
YoY- 58.59%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 187,753 207,336 265,304 300,768 246,615 226,448 208,992 -6.90%
PBT 86,412 73,777 82,104 121,139 106,909 87,666 90,054 -2.71%
Tax -22,043 -17,976 -20,855 -31,188 -27,510 -18,706 -18,665 11.73%
NP 64,369 55,801 61,249 89,951 79,399 68,960 71,389 -6.67%
-
NP to SH 65,014 55,797 61,249 89,951 79,399 68,960 71,389 -6.05%
-
Tax Rate 25.51% 24.37% 25.40% 25.75% 25.73% 21.34% 20.73% -
Total Cost 123,384 151,535 204,055 210,817 167,216 157,488 137,603 -7.01%
-
Net Worth 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 16.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 104,058 - - - 83,252 -
Div Payout % - - 169.89% - - - 116.62% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 16.72%
NOSH 208,111 208,120 208,117 208,123 208,123 208,149 208,131 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 34.28% 26.91% 23.09% 29.91% 32.20% 30.45% 34.16% -
ROE 4.31% 3.75% 4.28% 6.40% 6.05% 5.45% 5.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.22 99.62 127.48 144.51 118.49 108.79 100.41 -6.89%
EPS 31.24 26.81 29.43 43.22 38.15 33.13 34.30 -6.04%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 40.00 -
NAPS 7.25 7.15 6.88 6.75 6.31 6.08 5.75 16.72%
Adjusted Per Share Value based on latest NOSH - 208,123
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.10 49.81 63.73 72.25 59.24 54.40 50.21 -6.91%
EPS 15.62 13.40 14.71 21.61 19.07 16.57 17.15 -6.04%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 3.6246 3.5748 3.4397 3.3748 3.1548 3.0402 2.875 16.71%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 12.60 10.40 10.30 11.30 13.50 13.10 12.70 -
P/RPS 13.97 10.44 8.08 7.82 11.39 12.04 12.65 6.84%
P/EPS 40.33 38.79 35.00 26.15 35.39 39.54 37.03 5.86%
EY 2.48 2.58 2.86 3.82 2.83 2.53 2.70 -5.51%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.15 -
P/NAPS 1.74 1.45 1.50 1.67 2.14 2.15 2.21 -14.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 -
Price 13.10 10.90 10.80 10.40 11.40 14.30 14.30 -
P/RPS 14.52 10.94 8.47 7.20 9.62 13.14 14.24 1.30%
P/EPS 41.93 40.66 36.70 24.06 29.88 43.16 41.69 0.38%
EY 2.38 2.46 2.73 4.16 3.35 2.32 2.40 -0.55%
DY 0.00 0.00 4.63 0.00 0.00 0.00 2.80 -
P/NAPS 1.81 1.52 1.57 1.54 1.81 2.35 2.49 -19.17%

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