[UTDPLT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.08%
YoY- 13.5%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 774,534 674,193 609,186 607,803 607,651 596,756 592,393 19.54%
PBT 287,902 232,985 195,231 188,784 196,910 199,369 185,670 33.93%
Tax -62,993 -53,597 -44,867 -45,157 -48,719 -49,361 -47,516 20.65%
NP 224,909 179,388 150,364 143,627 148,191 150,008 138,154 38.34%
-
NP to SH 224,922 179,401 150,377 143,627 148,191 150,008 138,154 38.35%
-
Tax Rate 21.88% 23.00% 22.98% 23.92% 24.74% 24.76% 25.59% -
Total Cost 549,625 494,805 458,822 464,176 459,460 446,748 454,239 13.53%
-
Net Worth 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 12.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 83,252 83,252 72,863 72,863 72,863 72,863 62,437 21.12%
Div Payout % 37.01% 46.41% 48.45% 50.73% 49.17% 48.57% 45.19% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 12.28%
NOSH 208,149 208,131 208,139 208,183 208,161 208,181 208,113 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 29.04% 26.61% 24.68% 23.63% 24.39% 25.14% 23.32% -
ROE 17.77% 14.99% 12.99% 13.04% 13.53% 13.99% 12.99% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 372.10 323.93 292.68 291.95 291.91 286.65 284.65 19.53%
EPS 108.06 86.20 72.25 68.99 71.19 72.06 66.38 38.34%
DPS 40.00 40.00 35.00 35.00 35.00 35.00 30.00 21.12%
NAPS 6.08 5.75 5.56 5.29 5.26 5.15 5.11 12.27%
Adjusted Per Share Value based on latest NOSH - 208,183
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 186.07 161.96 146.34 146.01 145.98 143.36 142.31 19.55%
EPS 54.03 43.10 36.13 34.50 35.60 36.04 33.19 38.34%
DPS 20.00 20.00 17.50 17.50 17.50 17.50 15.00 21.12%
NAPS 3.0402 2.875 2.7801 2.6456 2.6303 2.5756 2.5547 12.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 13.10 12.70 12.30 13.90 11.00 9.75 8.30 -
P/RPS 3.52 3.92 4.20 4.76 3.77 3.40 2.92 13.25%
P/EPS 12.12 14.73 17.02 20.15 15.45 13.53 12.50 -2.03%
EY 8.25 6.79 5.87 4.96 6.47 7.39 8.00 2.07%
DY 3.05 3.15 2.85 2.52 3.18 3.59 3.61 -10.62%
P/NAPS 2.15 2.21 2.21 2.63 2.09 1.89 1.62 20.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 -
Price 14.30 14.30 12.90 12.10 13.20 11.00 8.40 -
P/RPS 3.84 4.41 4.41 4.14 4.52 3.84 2.95 19.19%
P/EPS 13.23 16.59 17.86 17.54 18.54 15.27 12.65 3.03%
EY 7.56 6.03 5.60 5.70 5.39 6.55 7.90 -2.88%
DY 2.80 2.80 2.71 2.89 2.65 3.18 3.57 -14.94%
P/NAPS 2.35 2.49 2.32 2.29 2.51 2.14 1.64 27.07%

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