[UTDPLT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.02%
YoY- 105.95%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 961,161 1,020,023 1,039,135 982,823 864,993 774,534 674,193 26.69%
PBT 363,432 383,929 397,818 405,768 357,694 287,902 232,985 34.53%
Tax -92,062 -97,529 -98,259 -96,069 -81,241 -62,993 -53,597 43.47%
NP 271,370 286,400 299,559 309,699 276,453 224,909 179,388 31.81%
-
NP to SH 272,011 286,396 299,559 309,699 276,466 224,922 179,401 32.01%
-
Tax Rate 25.33% 25.40% 24.70% 23.68% 22.71% 21.88% 23.00% -
Total Cost 689,791 733,623 739,576 673,124 588,540 549,625 494,805 24.81%
-
Net Worth 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 16.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 104,058 104,058 104,058 83,252 83,252 83,252 83,252 16.05%
Div Payout % 38.26% 36.33% 34.74% 26.88% 30.11% 37.01% 46.41% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 16.72%
NOSH 208,111 208,120 208,117 208,123 208,123 208,149 208,131 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 28.23% 28.08% 28.83% 31.51% 31.96% 29.04% 26.61% -
ROE 18.03% 19.25% 20.92% 22.05% 21.05% 17.77% 14.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 461.85 490.11 499.30 472.23 415.62 372.10 323.93 26.70%
EPS 130.70 137.61 143.94 148.81 132.84 108.06 86.20 32.01%
DPS 50.00 50.00 50.00 40.00 40.00 40.00 40.00 16.05%
NAPS 7.25 7.15 6.88 6.75 6.31 6.08 5.75 16.72%
Adjusted Per Share Value based on latest NOSH - 208,123
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 230.90 245.04 249.63 236.10 207.80 186.07 161.96 26.69%
EPS 65.35 68.80 71.96 74.40 66.42 54.03 43.10 32.01%
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 16.05%
NAPS 3.6246 3.5748 3.4397 3.3748 3.1548 3.0402 2.875 16.71%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 12.60 10.40 10.30 11.30 13.50 13.10 12.70 -
P/RPS 2.73 2.12 2.06 2.39 3.25 3.52 3.92 -21.44%
P/EPS 9.64 7.56 7.16 7.59 10.16 12.12 14.73 -24.64%
EY 10.37 13.23 13.97 13.17 9.84 8.25 6.79 32.65%
DY 3.97 4.81 4.85 3.54 2.96 3.05 3.15 16.69%
P/NAPS 1.74 1.45 1.50 1.67 2.14 2.15 2.21 -14.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 -
Price 13.10 10.90 10.80 10.40 11.40 14.30 14.30 -
P/RPS 2.84 2.22 2.16 2.20 2.74 3.84 4.41 -25.44%
P/EPS 10.02 7.92 7.50 6.99 8.58 13.23 16.59 -28.56%
EY 9.98 12.62 13.33 14.31 11.65 7.56 6.03 39.96%
DY 3.82 4.59 4.63 3.85 3.51 2.80 2.80 23.03%
P/NAPS 1.81 1.52 1.57 1.54 1.81 2.35 2.49 -19.17%

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