[UTDPLT] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 816,674 1,030,925 674,193 597,463 594,321 526,824 472,833 9.52%
PBT 372,797 397,818 232,985 199,569 181,637 160,661 140,758 17.60%
Tax -91,913 -98,259 -53,597 -49,561 -48,609 -31,754 -46,347 12.07%
NP 280,884 299,559 179,388 150,008 133,028 128,907 94,411 19.90%
-
NP to SH 281,475 299,559 179,401 150,008 133,028 128,907 100,387 18.72%
-
Tax Rate 24.65% 24.70% 23.00% 24.83% 26.76% 19.76% 32.93% -
Total Cost 535,790 731,366 494,805 447,455 461,293 397,917 378,422 5.96%
-
Net Worth 1,637,982 1,431,922 1,196,839 1,071,931 978,300 890,879 791,136 12.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 145,690 104,064 83,258 72,849 62,444 62,444 61,328 15.49%
Div Payout % 51.76% 34.74% 46.41% 48.56% 46.94% 48.44% 61.09% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,637,982 1,431,922 1,196,839 1,071,931 978,300 890,879 791,136 12.88%
NOSH 208,129 208,128 208,145 208,142 208,148 208,149 204,428 0.29%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.39% 29.06% 26.61% 25.11% 22.38% 24.47% 19.97% -
ROE 17.18% 20.92% 14.99% 13.99% 13.60% 14.47% 12.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 392.39 495.33 323.90 287.05 285.53 253.10 231.30 9.19%
EPS 135.24 143.93 86.19 72.07 63.91 61.93 49.10 18.37%
DPS 70.00 50.00 40.00 35.00 30.00 30.00 30.00 15.15%
NAPS 7.87 6.88 5.75 5.15 4.70 4.28 3.87 12.54%
Adjusted Per Share Value based on latest NOSH - 208,181
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 196.19 247.66 161.96 143.53 142.77 126.56 113.59 9.52%
EPS 67.62 71.96 43.10 36.04 31.96 30.97 24.12 18.72%
DPS 35.00 25.00 20.00 17.50 15.00 15.00 14.73 15.50%
NAPS 3.9349 3.4399 2.8752 2.5751 2.3502 2.1402 1.9005 12.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 13.90 10.30 12.70 9.75 7.05 5.10 4.78 -
P/RPS 3.54 2.08 3.92 3.40 2.47 2.02 2.07 9.34%
P/EPS 10.28 7.16 14.73 13.53 11.03 8.24 9.73 0.91%
EY 9.73 13.97 6.79 7.39 9.07 12.14 10.27 -0.89%
DY 5.04 4.85 3.15 3.59 4.26 5.88 6.28 -3.59%
P/NAPS 1.77 1.50 2.21 1.89 1.50 1.19 1.24 6.10%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 26/02/04 -
Price 13.34 10.80 14.30 11.00 7.10 5.00 4.88 -
P/RPS 3.40 2.18 4.41 3.83 2.49 1.98 2.11 8.26%
P/EPS 9.86 7.50 16.59 15.26 11.11 8.07 9.94 -0.13%
EY 10.14 13.33 6.03 6.55 9.00 12.39 10.06 0.13%
DY 5.25 4.63 2.80 3.18 4.23 6.00 6.15 -2.60%
P/NAPS 1.70 1.57 2.49 2.14 1.51 1.17 1.26 5.11%

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