[UTDPLT] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 8.37%
YoY- 45.63%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 594,321 585,177 589,139 562,919 526,824 512,706 493,133 13.21%
PBT 181,637 191,785 189,376 175,955 160,661 142,005 140,340 18.70%
Tax -48,609 -53,354 -55,559 -36,257 -31,754 -27,075 -23,480 62.21%
NP 133,028 138,431 133,817 139,698 128,907 114,930 116,860 8.99%
-
NP to SH 133,028 138,431 133,817 139,698 128,907 114,930 116,860 8.99%
-
Tax Rate 26.76% 27.82% 29.34% 20.61% 19.76% 19.07% 16.73% -
Total Cost 461,293 446,746 455,322 423,221 397,917 397,776 376,273 14.50%
-
Net Worth 978,183 969,927 932,389 919,682 890,567 876,438 843,149 10.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 62,437 62,422 62,422 62,422 62,422 62,439 62,439 -0.00%
Div Payout % 46.94% 45.09% 46.65% 44.68% 48.42% 54.33% 53.43% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 978,183 969,927 932,389 919,682 890,567 876,438 843,149 10.38%
NOSH 208,124 208,138 208,122 208,072 208,076 208,180 208,185 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.38% 23.66% 22.71% 24.82% 24.47% 22.42% 23.70% -
ROE 13.60% 14.27% 14.35% 15.19% 14.47% 13.11% 13.86% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 285.56 281.15 283.07 270.54 253.19 246.28 236.87 13.23%
EPS 63.92 66.51 64.30 67.14 61.95 55.21 56.13 9.02%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 4.70 4.66 4.48 4.42 4.28 4.21 4.05 10.40%
Adjusted Per Share Value based on latest NOSH - 208,072
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 142.77 140.58 141.53 135.23 126.56 123.17 118.47 13.20%
EPS 31.96 33.26 32.15 33.56 30.97 27.61 28.07 9.01%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 2.3499 2.3301 2.2399 2.2094 2.1394 2.1055 2.0255 10.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.05 6.30 5.35 4.98 5.10 4.80 4.30 -
P/RPS 2.47 2.24 1.89 1.84 2.01 1.95 1.82 22.51%
P/EPS 11.03 9.47 8.32 7.42 8.23 8.69 7.66 27.43%
EY 9.07 10.56 12.02 13.48 12.15 11.50 13.05 -21.48%
DY 4.26 4.76 5.61 6.02 5.88 6.25 6.98 -27.98%
P/NAPS 1.50 1.35 1.19 1.13 1.19 1.14 1.06 25.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 -
Price 7.10 6.75 5.45 5.05 5.00 4.98 4.64 -
P/RPS 2.49 2.40 1.93 1.87 1.97 2.02 1.96 17.24%
P/EPS 11.11 10.15 8.48 7.52 8.07 9.02 8.27 21.68%
EY 9.00 9.85 11.80 13.29 12.39 11.09 12.10 -17.86%
DY 4.23 4.44 5.50 5.94 6.00 6.02 6.47 -24.61%
P/NAPS 1.51 1.45 1.22 1.14 1.17 1.18 1.15 19.84%

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