[UTDPLT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -17.22%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 143,985 181,555 156,004 115,212 139,622 154,937 160,842 -7.09%
PBT 52,300 66,618 45,243 35,208 38,601 53,548 46,956 7.42%
Tax -9,935 -16,650 -12,824 -9,952 -8,090 -15,188 -13,032 -16.50%
NP 42,365 49,968 32,419 25,256 30,511 38,360 33,924 15.91%
-
NP to SH 42,365 49,968 32,419 25,256 30,511 38,360 33,924 15.91%
-
Tax Rate 19.00% 24.99% 28.34% 28.27% 20.96% 28.36% 27.75% -
Total Cost 101,620 131,587 123,585 89,956 109,111 116,577 126,918 -13.73%
-
Net Worth 1,072,136 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 9.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 72,863 - - - 62,437 - - -
Div Payout % 171.99% - - - 204.64% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,072,136 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 9.72%
NOSH 208,181 208,113 208,080 208,211 208,124 208,138 208,122 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 29.42% 27.52% 20.78% 21.92% 21.85% 24.76% 21.09% -
ROE 3.95% 4.70% 3.20% 2.52% 3.12% 3.95% 3.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 69.16 87.24 74.97 55.33 67.09 74.44 77.28 -7.11%
EPS 20.35 24.01 15.58 12.13 14.66 18.43 16.30 15.89%
DPS 35.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 5.15 5.11 4.87 4.82 4.70 4.66 4.48 9.70%
Adjusted Per Share Value based on latest NOSH - 208,211
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.59 43.61 37.48 27.68 33.54 37.22 38.64 -7.09%
EPS 10.18 12.00 7.79 6.07 7.33 9.22 8.15 15.93%
DPS 17.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.5756 2.5547 2.4344 2.4109 2.3499 2.3301 2.2399 9.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.75 8.30 7.60 7.30 7.05 6.30 5.35 -
P/RPS 14.10 9.51 10.14 13.19 10.51 8.46 6.92 60.51%
P/EPS 47.91 34.57 48.78 60.18 48.09 34.18 32.82 28.59%
EY 2.09 2.89 2.05 1.66 2.08 2.93 3.05 -22.22%
DY 3.59 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.89 1.62 1.56 1.51 1.50 1.35 1.19 36.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 -
Price 11.00 8.40 8.30 8.15 7.10 6.75 5.45 -
P/RPS 15.90 9.63 11.07 14.73 10.58 9.07 7.05 71.72%
P/EPS 54.05 34.99 53.27 67.19 48.43 36.63 33.44 37.60%
EY 1.85 2.86 1.88 1.49 2.06 2.73 2.99 -27.32%
DY 3.18 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 2.14 1.64 1.70 1.69 1.51 1.45 1.22 45.29%

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