[UTDPLT] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -37.5%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 732,820 829,344 905,792 504,428 460,848 555,680 411,300 10.10%
PBT 258,248 295,108 350,664 130,996 140,832 170,128 108,952 15.46%
Tax -62,752 -71,904 -74,824 -37,240 -39,808 -49,196 -31,184 12.35%
NP 195,496 223,204 275,840 93,756 101,024 120,932 77,768 16.59%
-
NP to SH 195,616 223,188 275,840 93,756 101,024 120,932 77,768 16.61%
-
Tax Rate 24.30% 24.37% 21.34% 28.43% 28.27% 28.92% 28.62% -
Total Cost 537,324 606,140 629,952 410,672 359,824 434,748 333,532 8.26%
-
Net Worth 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 12.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 12.65%
NOSH 208,102 208,120 208,149 208,161 208,211 208,072 208,158 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.68% 26.91% 30.45% 18.59% 21.92% 21.76% 18.91% -
ROE 11.58% 15.00% 21.80% 8.56% 10.07% 13.15% 9.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 352.14 398.49 435.16 242.33 221.34 267.06 197.59 10.10%
EPS 94.00 107.24 132.52 45.04 48.52 58.12 37.36 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.12 7.15 6.08 5.26 4.82 4.42 3.97 12.66%
Adjusted Per Share Value based on latest NOSH - 208,161
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 176.05 199.23 217.60 121.18 110.71 133.49 98.81 10.09%
EPS 46.99 53.62 66.27 22.52 24.27 29.05 18.68 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0594 3.5748 3.0402 2.6303 2.4109 2.2094 1.9852 12.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 13.80 10.40 13.10 11.00 7.30 4.98 4.86 -
P/RPS 3.92 2.61 3.01 4.54 3.30 1.86 2.46 8.07%
P/EPS 14.68 9.70 9.89 24.42 15.05 8.57 13.01 2.03%
EY 6.81 10.31 10.12 4.09 6.65 11.67 7.69 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.45 2.15 2.09 1.51 1.13 1.22 5.68%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 18/05/09 14/05/08 14/05/07 17/05/06 17/05/05 17/05/04 -
Price 14.10 10.90 14.30 13.20 8.15 5.05 4.58 -
P/RPS 4.00 2.74 3.29 5.45 3.68 1.89 2.32 9.49%
P/EPS 15.00 10.16 10.79 29.31 16.80 8.69 12.26 3.41%
EY 6.67 9.84 9.27 3.41 5.95 11.51 8.16 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.52 2.35 2.51 1.69 1.14 1.15 7.14%

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