[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.18%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 790,178 946,126 564,526 542,432 599,524 474,894 434,294 10.48%
PBT 320,378 389,150 139,732 160,902 178,976 121,546 122,520 17.35%
Tax -80,038 -92,432 -37,144 -45,552 -50,662 -3,052 -48,786 8.59%
NP 240,340 296,718 102,588 115,350 128,314 118,494 73,734 21.74%
-
NP to SH 241,622 296,718 102,588 115,350 128,314 118,494 85,686 18.84%
-
Tax Rate 24.98% 23.75% 26.58% 28.31% 28.31% 2.51% 39.82% -
Total Cost 549,838 649,408 461,938 427,082 471,210 356,400 360,560 7.27%
-
Net Worth 1,509,096 1,313,335 1,101,238 1,013,631 932,587 842,818 764,759 11.98%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,509,096 1,313,335 1,101,238 1,013,631 932,587 842,818 764,759 11.98%
NOSH 208,151 208,135 208,173 208,137 208,166 208,103 205,580 0.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 30.42% 31.36% 18.17% 21.27% 21.40% 24.95% 16.98% -
ROE 16.01% 22.59% 9.32% 11.38% 13.76% 14.06% 11.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 379.62 454.57 271.18 260.61 288.00 228.20 211.25 10.25%
EPS 116.08 142.56 49.28 55.42 61.64 56.94 41.68 18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.31 5.29 4.87 4.48 4.05 3.72 11.75%
Adjusted Per Share Value based on latest NOSH - 208,080
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 189.82 227.29 135.62 130.31 144.02 114.08 104.33 10.47%
EPS 58.04 71.28 24.64 27.71 30.82 28.47 20.58 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6253 3.155 2.6455 2.435 2.2404 2.0247 1.8372 11.98%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 12.60 13.50 13.90 7.60 5.35 4.30 4.42 -
P/RPS 3.32 2.97 5.13 2.92 1.86 1.88 2.09 8.01%
P/EPS 10.85 9.47 28.21 13.71 8.68 7.55 10.60 0.38%
EY 9.21 10.56 3.55 7.29 11.52 13.24 9.43 -0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.14 2.63 1.56 1.19 1.06 1.19 6.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 -
Price 13.10 11.40 12.10 8.30 5.45 4.64 4.52 -
P/RPS 3.45 2.51 4.46 3.18 1.89 2.03 2.14 8.27%
P/EPS 11.29 8.00 24.55 14.98 8.84 8.15 10.84 0.67%
EY 8.86 12.51 4.07 6.68 11.31 12.27 9.22 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 2.29 1.70 1.22 1.15 1.22 6.78%

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