[UTDPLT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1.18%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 607,651 596,756 592,393 565,775 570,613 594,321 585,177 2.54%
PBT 196,910 199,369 185,670 172,600 174,313 181,637 191,785 1.77%
Tax -48,719 -49,361 -47,516 -46,054 -46,262 -48,609 -53,354 -5.88%
NP 148,191 150,008 138,154 126,546 128,051 133,028 138,431 4.65%
-
NP to SH 148,191 150,008 138,154 126,546 128,051 133,028 138,431 4.65%
-
Tax Rate 24.74% 24.76% 25.59% 26.68% 26.54% 26.76% 27.82% -
Total Cost 459,460 446,748 454,239 439,229 442,562 461,293 446,746 1.89%
-
Net Worth 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 978,183 969,927 8.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 72,863 72,863 62,437 62,437 62,437 62,437 62,422 10.87%
Div Payout % 49.17% 48.57% 45.19% 49.34% 48.76% 46.94% 45.09% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 978,183 969,927 8.42%
NOSH 208,161 208,181 208,113 208,080 208,211 208,124 208,138 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.39% 25.14% 23.32% 22.37% 22.44% 22.38% 23.66% -
ROE 13.53% 13.99% 12.99% 12.49% 12.76% 13.60% 14.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 291.91 286.65 284.65 271.90 274.06 285.56 281.15 2.53%
EPS 71.19 72.06 66.38 60.82 61.50 63.92 66.51 4.64%
DPS 35.00 35.00 30.00 30.00 30.00 30.00 30.00 10.83%
NAPS 5.26 5.15 5.11 4.87 4.82 4.70 4.66 8.41%
Adjusted Per Share Value based on latest NOSH - 208,080
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 145.98 143.36 142.31 135.92 137.08 142.77 140.58 2.54%
EPS 35.60 36.04 33.19 30.40 30.76 31.96 33.26 4.64%
DPS 17.50 17.50 15.00 15.00 15.00 15.00 15.00 10.83%
NAPS 2.6303 2.5756 2.5547 2.4344 2.4109 2.3499 2.3301 8.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 11.00 9.75 8.30 7.60 7.30 7.05 6.30 -
P/RPS 3.77 3.40 2.92 2.80 2.66 2.47 2.24 41.53%
P/EPS 15.45 13.53 12.50 12.50 11.87 11.03 9.47 38.62%
EY 6.47 7.39 8.00 8.00 8.42 9.07 10.56 -27.88%
DY 3.18 3.59 3.61 3.95 4.11 4.26 4.76 -23.59%
P/NAPS 2.09 1.89 1.62 1.56 1.51 1.50 1.35 33.86%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 -
Price 13.20 11.00 8.40 8.30 8.15 7.10 6.75 -
P/RPS 4.52 3.84 2.95 3.05 2.97 2.49 2.40 52.56%
P/EPS 18.54 15.27 12.65 13.65 13.25 11.11 10.15 49.48%
EY 5.39 6.55 7.90 7.33 7.55 9.00 9.85 -33.12%
DY 2.65 3.18 3.57 3.61 3.68 4.23 4.44 -29.13%
P/NAPS 2.51 2.14 1.64 1.70 1.69 1.51 1.45 44.21%

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