[UTDPLT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.27%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 884,100 961,161 1,020,023 1,039,135 982,823 864,993 774,534 9.21%
PBT 362,560 363,432 383,929 397,818 405,768 357,694 287,902 16.59%
Tax -88,826 -92,062 -97,529 -98,259 -96,069 -81,241 -62,993 25.72%
NP 273,734 271,370 286,400 299,559 309,699 276,453 224,909 13.98%
-
NP to SH 274,431 272,011 286,396 299,559 309,699 276,466 224,922 14.16%
-
Tax Rate 24.50% 25.33% 25.40% 24.70% 23.68% 22.71% 21.88% -
Total Cost 610,366 689,791 733,623 739,576 673,124 588,540 549,625 7.23%
-
Net Worth 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 16.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 104,058 104,058 104,058 104,058 83,252 83,252 83,252 16.01%
Div Payout % 37.92% 38.26% 36.33% 34.74% 26.88% 30.11% 37.01% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 16.93%
NOSH 208,136 208,111 208,120 208,117 208,123 208,123 208,149 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.96% 28.23% 28.08% 28.83% 31.51% 31.96% 29.04% -
ROE 17.15% 18.03% 19.25% 20.92% 22.05% 21.05% 17.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 424.77 461.85 490.11 499.30 472.23 415.62 372.10 9.21%
EPS 131.85 130.70 137.61 143.94 148.81 132.84 108.06 14.17%
DPS 50.00 50.00 50.00 50.00 40.00 40.00 40.00 16.02%
NAPS 7.69 7.25 7.15 6.88 6.75 6.31 6.08 16.93%
Adjusted Per Share Value based on latest NOSH - 208,117
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 212.39 230.90 245.04 249.63 236.10 207.80 186.07 9.21%
EPS 65.93 65.35 68.80 71.96 74.40 66.42 54.03 14.17%
DPS 25.00 25.00 25.00 25.00 20.00 20.00 20.00 16.02%
NAPS 3.845 3.6246 3.5748 3.4397 3.3748 3.1548 3.0402 16.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 13.20 12.60 10.40 10.30 11.30 13.50 13.10 -
P/RPS 3.11 2.73 2.12 2.06 2.39 3.25 3.52 -7.91%
P/EPS 10.01 9.64 7.56 7.16 7.59 10.16 12.12 -11.96%
EY 9.99 10.37 13.23 13.97 13.17 9.84 8.25 13.59%
DY 3.79 3.97 4.81 4.85 3.54 2.96 3.05 15.56%
P/NAPS 1.72 1.74 1.45 1.50 1.67 2.14 2.15 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 -
Price 13.50 13.10 10.90 10.80 10.40 11.40 14.30 -
P/RPS 3.18 2.84 2.22 2.16 2.20 2.74 3.84 -11.80%
P/EPS 10.24 10.02 7.92 7.50 6.99 8.58 13.23 -15.68%
EY 9.77 9.98 12.62 13.33 14.31 11.65 7.56 18.62%
DY 3.70 3.82 4.59 4.63 3.85 3.51 2.80 20.39%
P/NAPS 1.76 1.81 1.52 1.57 1.54 1.81 2.35 -17.51%

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