[UTDPLT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.87%
YoY- 68.51%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 300,768 246,615 226,448 208,992 182,938 156,156 126,107 78.22%
PBT 121,139 106,909 87,666 90,054 73,065 37,117 32,749 138.61%
Tax -31,188 -27,510 -18,706 -18,665 -16,360 -9,262 -9,310 123.39%
NP 89,951 79,399 68,960 71,389 56,705 27,855 23,439 144.51%
-
NP to SH 89,951 79,399 68,960 71,389 56,718 27,855 23,439 144.51%
-
Tax Rate 25.75% 25.73% 21.34% 20.73% 22.39% 24.95% 28.43% -
Total Cost 210,817 167,216 157,488 137,603 126,233 128,301 102,668 61.34%
-
Net Worth 1,404,833 1,313,257 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 18.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 83,252 - - - -
Div Payout % - - - 116.62% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,404,833 1,313,257 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 18.02%
NOSH 208,123 208,123 208,149 208,131 208,139 208,183 208,161 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.91% 32.20% 30.45% 34.16% 31.00% 17.84% 18.59% -
ROE 6.40% 6.05% 5.45% 5.97% 4.90% 2.53% 2.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 144.51 118.49 108.79 100.41 87.89 75.01 60.58 78.24%
EPS 43.22 38.15 33.13 34.30 27.25 13.38 11.26 144.54%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
NAPS 6.75 6.31 6.08 5.75 5.56 5.29 5.26 18.03%
Adjusted Per Share Value based on latest NOSH - 208,131
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 72.25 59.24 54.40 50.21 43.95 37.51 30.29 78.23%
EPS 21.61 19.07 16.57 17.15 13.63 6.69 5.63 144.54%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.3748 3.1548 3.0402 2.875 2.7801 2.6456 2.6303 18.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 11.30 13.50 13.10 12.70 12.30 13.90 11.00 -
P/RPS 7.82 11.39 12.04 12.65 13.99 18.53 18.16 -42.88%
P/EPS 26.15 35.39 39.54 37.03 45.14 103.89 97.69 -58.36%
EY 3.82 2.83 2.53 2.70 2.22 0.96 1.02 140.58%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 1.67 2.14 2.15 2.21 2.21 2.63 2.09 -13.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 -
Price 10.40 11.40 14.30 14.30 12.90 12.10 13.20 -
P/RPS 7.20 9.62 13.14 14.24 14.68 16.13 21.79 -52.10%
P/EPS 24.06 29.88 43.16 41.69 47.34 90.43 117.23 -65.10%
EY 4.16 3.35 2.32 2.40 2.11 1.11 0.85 187.42%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 1.54 1.81 2.35 2.49 2.32 2.29 2.51 -27.73%

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