[UTDPLT] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.9%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 592,393 565,775 570,613 594,321 585,177 589,139 562,919 3.45%
PBT 185,670 172,600 174,313 181,637 191,785 189,376 175,955 3.64%
Tax -47,516 -46,054 -46,262 -48,609 -53,354 -55,559 -36,257 19.73%
NP 138,154 126,546 128,051 133,028 138,431 133,817 139,698 -0.73%
-
NP to SH 138,154 126,546 128,051 133,028 138,431 133,817 139,698 -0.73%
-
Tax Rate 25.59% 26.68% 26.54% 26.76% 27.82% 29.34% 20.61% -
Total Cost 454,239 439,229 442,562 461,293 446,746 455,322 423,221 4.82%
-
Net Worth 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 919,682 10.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 62,437 62,437 62,437 62,437 62,422 62,422 62,422 0.01%
Div Payout % 45.19% 49.34% 48.76% 46.94% 45.09% 46.65% 44.68% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 919,682 10.15%
NOSH 208,113 208,080 208,211 208,124 208,138 208,122 208,072 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.32% 22.37% 22.44% 22.38% 23.66% 22.71% 24.82% -
ROE 12.99% 12.49% 12.76% 13.60% 14.27% 14.35% 15.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 284.65 271.90 274.06 285.56 281.15 283.07 270.54 3.44%
EPS 66.38 60.82 61.50 63.92 66.51 64.30 67.14 -0.75%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 5.11 4.87 4.82 4.70 4.66 4.48 4.42 10.14%
Adjusted Per Share Value based on latest NOSH - 208,124
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 142.31 135.92 137.08 142.77 140.58 141.53 135.23 3.45%
EPS 33.19 30.40 30.76 31.96 33.26 32.15 33.56 -0.73%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 2.5547 2.4344 2.4109 2.3499 2.3301 2.2399 2.2094 10.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.30 7.60 7.30 7.05 6.30 5.35 4.98 -
P/RPS 2.92 2.80 2.66 2.47 2.24 1.89 1.84 36.01%
P/EPS 12.50 12.50 11.87 11.03 9.47 8.32 7.42 41.53%
EY 8.00 8.00 8.42 9.07 10.56 12.02 13.48 -29.35%
DY 3.61 3.95 4.11 4.26 4.76 5.61 6.02 -28.86%
P/NAPS 1.62 1.56 1.51 1.50 1.35 1.19 1.13 27.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 17/05/05 -
Price 8.40 8.30 8.15 7.10 6.75 5.45 5.05 -
P/RPS 2.95 3.05 2.97 2.49 2.40 1.93 1.87 35.47%
P/EPS 12.65 13.65 13.25 11.11 10.15 8.48 7.52 41.39%
EY 7.90 7.33 7.55 9.00 9.85 11.80 13.29 -29.28%
DY 3.57 3.61 3.68 4.23 4.44 5.50 5.94 -28.76%
P/NAPS 1.64 1.70 1.69 1.51 1.45 1.22 1.14 27.40%

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