[UTDPLT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 22.92%
YoY- 92.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,020,023 1,039,135 982,823 864,993 774,534 674,193 609,186 40.96%
PBT 383,929 397,818 405,768 357,694 287,902 232,985 195,231 56.89%
Tax -97,529 -98,259 -96,069 -81,241 -62,993 -53,597 -44,867 67.72%
NP 286,400 299,559 309,699 276,453 224,909 179,388 150,364 53.59%
-
NP to SH 286,396 299,559 309,699 276,466 224,922 179,401 150,377 53.58%
-
Tax Rate 25.40% 24.70% 23.68% 22.71% 21.88% 23.00% 22.98% -
Total Cost 733,623 739,576 673,124 588,540 549,625 494,805 458,822 36.69%
-
Net Worth 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 1,157,255 18.22%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 104,058 104,058 83,252 83,252 83,252 83,252 72,863 26.78%
Div Payout % 36.33% 34.74% 26.88% 30.11% 37.01% 46.41% 48.45% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 1,157,255 18.22%
NOSH 208,120 208,117 208,123 208,123 208,149 208,131 208,139 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 28.08% 28.83% 31.51% 31.96% 29.04% 26.61% 24.68% -
ROE 19.25% 20.92% 22.05% 21.05% 17.77% 14.99% 12.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 490.11 499.30 472.23 415.62 372.10 323.93 292.68 40.97%
EPS 137.61 143.94 148.81 132.84 108.06 86.20 72.25 53.59%
DPS 50.00 50.00 40.00 40.00 40.00 40.00 35.00 26.81%
NAPS 7.15 6.88 6.75 6.31 6.08 5.75 5.56 18.23%
Adjusted Per Share Value based on latest NOSH - 208,123
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 245.04 249.63 236.10 207.80 186.07 161.96 146.34 40.96%
EPS 68.80 71.96 74.40 66.42 54.03 43.10 36.13 53.57%
DPS 25.00 25.00 20.00 20.00 20.00 20.00 17.50 26.81%
NAPS 3.5748 3.4397 3.3748 3.1548 3.0402 2.875 2.7801 18.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 10.40 10.30 11.30 13.50 13.10 12.70 12.30 -
P/RPS 2.12 2.06 2.39 3.25 3.52 3.92 4.20 -36.57%
P/EPS 7.56 7.16 7.59 10.16 12.12 14.73 17.02 -41.75%
EY 13.23 13.97 13.17 9.84 8.25 6.79 5.87 71.81%
DY 4.81 4.85 3.54 2.96 3.05 3.15 2.85 41.70%
P/NAPS 1.45 1.50 1.67 2.14 2.15 2.21 2.21 -24.47%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 -
Price 10.90 10.80 10.40 11.40 14.30 14.30 12.90 -
P/RPS 2.22 2.16 2.20 2.74 3.84 4.41 4.41 -36.69%
P/EPS 7.92 7.50 6.99 8.58 13.23 16.59 17.86 -41.81%
EY 12.62 13.33 14.31 11.65 7.56 6.03 5.60 71.80%
DY 4.59 4.63 3.85 3.51 2.80 2.80 2.71 42.04%
P/NAPS 1.52 1.57 1.54 1.81 2.35 2.49 2.32 -24.54%

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