[UTDPLT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.7%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 864,993 774,534 674,193 609,186 607,803 607,651 596,756 28.10%
PBT 357,694 287,902 232,985 195,231 188,784 196,910 199,369 47.70%
Tax -81,241 -62,993 -53,597 -44,867 -45,157 -48,719 -49,361 39.44%
NP 276,453 224,909 179,388 150,364 143,627 148,191 150,008 50.37%
-
NP to SH 276,466 224,922 179,401 150,377 143,627 148,191 150,008 50.37%
-
Tax Rate 22.71% 21.88% 23.00% 22.98% 23.92% 24.74% 24.76% -
Total Cost 588,540 549,625 494,805 458,822 464,176 459,460 446,748 20.19%
-
Net Worth 1,313,257 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 14.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 83,252 83,252 83,252 72,863 72,863 72,863 72,863 9.30%
Div Payout % 30.11% 37.01% 46.41% 48.45% 50.73% 49.17% 48.57% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,313,257 1,265,550 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 14.49%
NOSH 208,123 208,149 208,131 208,139 208,183 208,161 208,181 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.96% 29.04% 26.61% 24.68% 23.63% 24.39% 25.14% -
ROE 21.05% 17.77% 14.99% 12.99% 13.04% 13.53% 13.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 415.62 372.10 323.93 292.68 291.95 291.91 286.65 28.13%
EPS 132.84 108.06 86.20 72.25 68.99 71.19 72.06 50.40%
DPS 40.00 40.00 40.00 35.00 35.00 35.00 35.00 9.31%
NAPS 6.31 6.08 5.75 5.56 5.29 5.26 5.15 14.51%
Adjusted Per Share Value based on latest NOSH - 208,139
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 207.80 186.07 161.96 146.34 146.01 145.98 143.36 28.10%
EPS 66.42 54.03 43.10 36.13 34.50 35.60 36.04 50.37%
DPS 20.00 20.00 20.00 17.50 17.50 17.50 17.50 9.31%
NAPS 3.1548 3.0402 2.875 2.7801 2.6456 2.6303 2.5756 14.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 13.50 13.10 12.70 12.30 13.90 11.00 9.75 -
P/RPS 3.25 3.52 3.92 4.20 4.76 3.77 3.40 -2.96%
P/EPS 10.16 12.12 14.73 17.02 20.15 15.45 13.53 -17.39%
EY 9.84 8.25 6.79 5.87 4.96 6.47 7.39 21.05%
DY 2.96 3.05 3.15 2.85 2.52 3.18 3.59 -12.08%
P/NAPS 2.14 2.15 2.21 2.21 2.63 2.09 1.89 8.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 -
Price 11.40 14.30 14.30 12.90 12.10 13.20 11.00 -
P/RPS 2.74 3.84 4.41 4.41 4.14 4.52 3.84 -20.16%
P/EPS 8.58 13.23 16.59 17.86 17.54 18.54 15.27 -31.93%
EY 11.65 7.56 6.03 5.60 5.70 5.39 6.55 46.85%
DY 3.51 2.80 2.80 2.71 2.89 2.65 3.18 6.81%
P/NAPS 1.81 2.35 2.49 2.32 2.29 2.51 2.14 -10.57%

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