[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6.1%
YoY- 8.29%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 946,126 564,526 542,432 599,524 474,894 434,294 277,616 22.65%
PBT 389,150 139,732 160,902 178,976 121,546 122,520 50,612 40.44%
Tax -92,432 -37,144 -45,552 -50,662 -3,052 -48,786 -14,356 36.35%
NP 296,718 102,588 115,350 128,314 118,494 73,734 36,256 41.91%
-
NP to SH 296,718 102,588 115,350 128,314 118,494 85,686 36,256 41.91%
-
Tax Rate 23.75% 26.58% 28.31% 28.31% 2.51% 39.82% 28.36% -
Total Cost 649,408 461,938 427,082 471,210 356,400 360,560 241,360 17.91%
-
Net Worth 1,313,335 1,101,238 1,013,631 932,587 842,818 764,759 551,721 15.53%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,313,335 1,101,238 1,013,631 932,587 842,818 764,759 551,721 15.53%
NOSH 208,135 208,173 208,137 208,166 208,103 205,580 151,571 5.42%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 31.36% 18.17% 21.27% 21.40% 24.95% 16.98% 13.06% -
ROE 22.59% 9.32% 11.38% 13.76% 14.06% 11.20% 6.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 454.57 271.18 260.61 288.00 228.20 211.25 183.16 16.34%
EPS 142.56 49.28 55.42 61.64 56.94 41.68 23.92 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.31 5.29 4.87 4.48 4.05 3.72 3.64 9.59%
Adjusted Per Share Value based on latest NOSH - 208,122
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 227.29 135.62 130.31 144.02 114.08 104.33 66.69 22.65%
EPS 71.28 24.64 27.71 30.82 28.47 20.58 8.71 41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.155 2.6455 2.435 2.2404 2.0247 1.8372 1.3254 15.53%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 13.50 13.90 7.60 5.35 4.30 4.42 3.98 -
P/RPS 2.97 5.13 2.92 1.86 1.88 2.09 2.17 5.36%
P/EPS 9.47 28.21 13.71 8.68 7.55 10.60 16.64 -8.95%
EY 10.56 3.55 7.29 11.52 13.24 9.43 6.01 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.63 1.56 1.19 1.06 1.19 1.09 11.88%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 -
Price 11.40 12.10 8.30 5.45 4.64 4.52 4.40 -
P/RPS 2.51 4.46 3.18 1.89 2.03 2.14 2.40 0.74%
P/EPS 8.00 24.55 14.98 8.84 8.15 10.84 18.39 -12.94%
EY 12.51 4.07 6.68 11.31 12.27 9.22 5.44 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.29 1.70 1.22 1.15 1.22 1.21 6.93%

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