[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.42%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 833,464 790,178 946,126 564,526 542,432 599,524 474,894 9.82%
PBT 272,576 320,378 389,150 139,732 160,902 178,976 121,546 14.40%
Tax -66,250 -80,038 -92,432 -37,144 -45,552 -50,662 -3,052 66.98%
NP 206,326 240,340 296,718 102,588 115,350 128,314 118,494 9.67%
-
NP to SH 206,322 241,622 296,718 102,588 115,350 128,314 118,494 9.67%
-
Tax Rate 24.31% 24.98% 23.75% 26.58% 28.31% 28.31% 2.51% -
Total Cost 627,138 549,838 649,408 461,938 427,082 471,210 356,400 9.87%
-
Net Worth 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 932,587 842,818 12.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 932,587 842,818 12.01%
NOSH 208,153 208,151 208,135 208,173 208,137 208,166 208,103 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.76% 30.42% 31.36% 18.17% 21.27% 21.40% 24.95% -
ROE 12.39% 16.01% 22.59% 9.32% 11.38% 13.76% 14.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 400.41 379.62 454.57 271.18 260.61 288.00 228.20 9.81%
EPS 99.12 116.08 142.56 49.28 55.42 61.64 56.94 9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.00 7.25 6.31 5.29 4.87 4.48 4.05 12.00%
Adjusted Per Share Value based on latest NOSH - 208,183
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 200.22 189.82 227.29 135.62 130.31 144.02 114.08 9.82%
EPS 49.56 58.04 71.28 24.64 27.71 30.82 28.47 9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0004 3.6253 3.155 2.6455 2.435 2.2404 2.0247 12.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 14.18 12.60 13.50 13.90 7.60 5.35 4.30 -
P/RPS 3.54 3.32 2.97 5.13 2.92 1.86 1.88 11.11%
P/EPS 14.31 10.85 9.47 28.21 13.71 8.68 7.55 11.24%
EY 6.99 9.21 10.56 3.55 7.29 11.52 13.24 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.74 2.14 2.63 1.56 1.19 1.06 8.91%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 -
Price 14.84 13.10 11.40 12.10 8.30 5.45 4.64 -
P/RPS 3.71 3.45 2.51 4.46 3.18 1.89 2.03 10.56%
P/EPS 14.97 11.29 8.00 24.55 14.98 8.84 8.15 10.65%
EY 6.68 8.86 12.51 4.07 6.68 11.31 12.27 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.81 1.81 2.29 1.70 1.22 1.15 8.33%

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