[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -24.06%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Revenue 829,344 905,792 504,428 460,848 555,680 411,300 249,968 18.67%
PBT 295,108 350,664 130,996 140,832 170,128 108,952 42,544 31.84%
Tax -71,904 -74,824 -37,240 -39,808 -49,196 -31,184 -12,156 28.88%
NP 223,204 275,840 93,756 101,024 120,932 77,768 30,388 32.92%
-
NP to SH 223,188 275,840 93,756 101,024 120,932 77,768 30,388 32.92%
-
Tax Rate 24.37% 21.34% 28.43% 28.27% 28.92% 28.62% 28.57% -
Total Cost 606,140 629,952 410,672 359,824 434,748 333,532 219,580 15.59%
-
Net Worth 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 541,343 15.52%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Net Worth 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 541,343 15.52%
NOSH 208,120 208,149 208,161 208,211 208,072 208,158 151,636 4.62%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
NP Margin 26.91% 30.45% 18.59% 21.92% 21.76% 18.91% 12.16% -
ROE 15.00% 21.80% 8.56% 10.07% 13.15% 9.41% 5.61% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 398.49 435.16 242.33 221.34 267.06 197.59 164.85 13.42%
EPS 107.24 132.52 45.04 48.52 58.12 37.36 20.04 27.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.15 6.08 5.26 4.82 4.42 3.97 3.57 10.42%
Adjusted Per Share Value based on latest NOSH - 208,211
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 199.23 217.60 121.18 110.71 133.49 98.81 60.05 18.67%
EPS 53.62 66.27 22.52 24.27 29.05 18.68 7.30 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5748 3.0402 2.6303 2.4109 2.2094 1.9852 1.3005 15.52%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 -
Price 10.40 13.10 11.00 7.30 4.98 4.86 3.70 -
P/RPS 2.61 3.01 4.54 3.30 1.86 2.46 2.24 2.20%
P/EPS 9.70 9.89 24.42 15.05 8.57 13.01 18.46 -8.77%
EY 10.31 10.12 4.09 6.65 11.67 7.69 5.42 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.15 2.09 1.51 1.13 1.22 1.04 4.85%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 18/05/09 14/05/08 14/05/07 17/05/06 17/05/05 17/05/04 22/05/02 -
Price 10.90 14.30 13.20 8.15 5.05 4.58 4.08 -
P/RPS 2.74 3.29 5.45 3.68 1.89 2.32 2.48 1.43%
P/EPS 10.16 10.79 29.31 16.80 8.69 12.26 20.36 -9.44%
EY 9.84 9.27 3.41 5.95 11.51 8.16 4.91 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.35 2.51 1.69 1.14 1.15 1.14 4.19%

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