[UTDPLT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.17%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 607,803 607,651 596,756 592,393 565,775 570,613 594,321 1.51%
PBT 188,784 196,910 199,369 185,670 172,600 174,313 181,637 2.61%
Tax -45,157 -48,719 -49,361 -47,516 -46,054 -46,262 -48,609 -4.80%
NP 143,627 148,191 150,008 138,154 126,546 128,051 133,028 5.25%
-
NP to SH 143,627 148,191 150,008 138,154 126,546 128,051 133,028 5.25%
-
Tax Rate 23.92% 24.74% 24.76% 25.59% 26.68% 26.54% 26.76% -
Total Cost 464,176 459,460 446,748 454,239 439,229 442,562 461,293 0.41%
-
Net Worth 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 978,183 8.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 72,863 72,863 72,863 62,437 62,437 62,437 62,437 10.87%
Div Payout % 50.73% 49.17% 48.57% 45.19% 49.34% 48.76% 46.94% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 978,183 8.24%
NOSH 208,183 208,161 208,181 208,113 208,080 208,211 208,124 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.63% 24.39% 25.14% 23.32% 22.37% 22.44% 22.38% -
ROE 13.04% 13.53% 13.99% 12.99% 12.49% 12.76% 13.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 291.95 291.91 286.65 284.65 271.90 274.06 285.56 1.49%
EPS 68.99 71.19 72.06 66.38 60.82 61.50 63.92 5.23%
DPS 35.00 35.00 35.00 30.00 30.00 30.00 30.00 10.85%
NAPS 5.29 5.26 5.15 5.11 4.87 4.82 4.70 8.22%
Adjusted Per Share Value based on latest NOSH - 208,113
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 146.01 145.98 143.36 142.31 135.92 137.08 142.77 1.51%
EPS 34.50 35.60 36.04 33.19 30.40 30.76 31.96 5.24%
DPS 17.50 17.50 17.50 15.00 15.00 15.00 15.00 10.85%
NAPS 2.6456 2.6303 2.5756 2.5547 2.4344 2.4109 2.3499 8.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 13.90 11.00 9.75 8.30 7.60 7.30 7.05 -
P/RPS 4.76 3.77 3.40 2.92 2.80 2.66 2.47 55.04%
P/EPS 20.15 15.45 13.53 12.50 12.50 11.87 11.03 49.60%
EY 4.96 6.47 7.39 8.00 8.00 8.42 9.07 -33.20%
DY 2.52 3.18 3.59 3.61 3.95 4.11 4.26 -29.59%
P/NAPS 2.63 2.09 1.89 1.62 1.56 1.51 1.50 45.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 -
Price 12.10 13.20 11.00 8.40 8.30 8.15 7.10 -
P/RPS 4.14 4.52 3.84 2.95 3.05 2.97 2.49 40.47%
P/EPS 17.54 18.54 15.27 12.65 13.65 13.25 11.11 35.69%
EY 5.70 5.39 6.55 7.90 7.33 7.55 9.00 -26.31%
DY 2.89 2.65 3.18 3.57 3.61 3.68 4.23 -22.48%
P/NAPS 2.29 2.51 2.14 1.64 1.70 1.69 1.51 32.10%

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