[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 24.42%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 825,061 1,031,774 620,268 603,694 606,265 528,461 475,297 9.61%
PBT 373,941 420,952 190,574 196,358 190,714 149,216 147,645 16.73%
Tax -90,628 -103,205 -46,576 -52,834 -54,025 -25,225 -50,921 10.07%
NP 283,313 317,746 143,998 143,524 136,689 123,990 96,724 19.59%
-
NP to SH 284,242 317,746 144,016 143,524 136,689 123,990 104,692 18.09%
-
Tax Rate 24.24% 24.52% 24.44% 26.91% 28.33% 16.91% 34.49% -
Total Cost 541,748 714,028 476,269 460,170 469,576 404,470 378,573 6.14%
-
Net Worth 1,600,477 1,404,884 1,157,122 1,063,526 969,811 876,232 784,987 12.59%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,600,477 1,404,884 1,157,122 1,063,526 969,811 876,232 784,987 12.59%
NOSH 208,124 208,130 208,115 208,126 208,114 208,131 202,316 0.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 34.34% 30.80% 23.22% 23.77% 22.55% 23.46% 20.35% -
ROE 17.76% 22.62% 12.45% 13.50% 14.09% 14.15% 13.34% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 396.43 495.73 298.04 290.06 291.31 253.91 234.93 9.10%
EPS 136.57 152.67 69.20 68.96 65.68 59.57 51.75 17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.69 6.75 5.56 5.11 4.66 4.21 3.88 12.06%
Adjusted Per Share Value based on latest NOSH - 208,113
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 198.20 247.86 149.01 145.03 145.64 126.95 114.18 9.61%
EPS 68.28 76.33 34.60 34.48 32.84 29.79 25.15 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8448 3.375 2.7798 2.5549 2.3298 2.105 1.8858 12.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 13.20 11.30 12.30 8.30 6.30 4.80 4.48 -
P/RPS 3.33 2.28 4.13 2.86 2.16 1.89 1.91 9.69%
P/EPS 9.67 7.40 17.77 12.04 9.59 8.06 8.66 1.85%
EY 10.35 13.51 5.63 8.31 10.43 12.41 11.55 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.67 2.21 1.62 1.35 1.14 1.15 6.93%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 13/11/03 -
Price 13.50 10.40 12.90 8.40 6.75 4.98 4.68 -
P/RPS 3.41 2.10 4.33 2.90 2.32 1.96 1.99 9.38%
P/EPS 9.88 6.81 18.64 12.18 10.28 8.36 9.04 1.49%
EY 10.12 14.68 5.36 8.21 9.73 11.96 11.06 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.54 2.32 1.64 1.45 1.18 1.21 6.43%

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