[UTDPLT] YoY Cumulative 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- 128.36%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 395,089 473,063 282,263 271,216 299,762 237,447 217,147 10.48%
PBT 160,189 194,575 69,866 80,451 89,488 60,773 61,260 17.35%
Tax -40,019 -46,216 -18,572 -22,776 -25,331 -1,526 -24,393 8.59%
NP 120,170 148,359 51,294 57,675 64,157 59,247 36,867 21.74%
-
NP to SH 120,811 148,359 51,294 57,675 64,157 59,247 42,843 18.84%
-
Tax Rate 24.98% 23.75% 26.58% 28.31% 28.31% 2.51% 39.82% -
Total Cost 274,919 324,704 230,969 213,541 235,605 178,200 180,280 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 8.01% 11.30% 4.66% 5.69% 6.88% 7.03% 5.60% -
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 189.81 227.29 135.59 130.31 144.00 114.10 105.63 10.25%
EPS 58.04 71.28 24.64 27.71 30.82 28.47 20.84 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 94.91 113.64 67.81 65.15 72.01 57.04 52.17 10.47%
EPS 29.02 35.64 12.32 13.86 15.41 14.23 10.29 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 6.64 5.94 10.25 5.83 3.72 3.77 4.18 8.01%
P/EPS 21.71 18.94 56.41 27.43 17.36 15.10 21.21 0.38%
EY 4.61 5.28 1.77 3.65 5.76 6.62 4.71 -0.35%
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 6.90 5.02 8.92 6.37 3.78 4.07 4.28 8.27%
P/EPS 22.57 15.99 49.11 29.95 17.68 16.30 21.69 0.66%
EY 4.43 6.25 2.04 3.34 5.66 6.14 4.61 -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