[UTDPLT] YoY Cumulative 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- 118.84%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 416,732 395,089 473,063 282,263 271,216 299,762 237,447 9.82%
PBT 136,288 160,189 194,575 69,866 80,451 89,488 60,773 14.40%
Tax -33,125 -40,019 -46,216 -18,572 -22,776 -25,331 -1,526 66.98%
NP 103,163 120,170 148,359 51,294 57,675 64,157 59,247 9.67%
-
NP to SH 103,161 120,811 148,359 51,294 57,675 64,157 59,247 9.67%
-
Tax Rate 24.31% 24.98% 23.75% 26.58% 28.31% 28.31% 2.51% -
Total Cost 313,569 274,919 324,704 230,969 213,541 235,605 178,200 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 6.20% 8.01% 11.30% 4.66% 5.69% 6.88% 7.03% -
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 200.20 189.81 227.29 135.59 130.31 144.00 114.10 9.81%
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 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 100.11 94.91 113.64 67.81 65.15 72.01 57.04 9.82%
EPS 24.78 29.02 35.64 12.32 13.86 15.41 14.23 9.68%
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 7.08 6.64 5.94 10.25 5.83 3.72 3.77 11.06%
P/EPS 28.61 21.71 18.94 56.41 27.43 17.36 15.10 11.23%
EY 3.50 4.61 5.28 1.77 3.65 5.76 6.62 -10.07%
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 7.41 6.90 5.02 8.92 6.37 3.78 4.07 10.49%
P/EPS 29.94 22.57 15.99 49.11 29.95 17.68 16.30 10.65%
EY 3.34 4.43 6.25 2.04 3.34 5.66 6.14 -9.64%
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