[UTDPLT] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 115.14%
YoY- 189.23%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 669,012 416,732 395,089 473,063 282,263 271,216 299,762 14.30%
PBT 252,831 136,288 160,189 194,575 69,866 80,451 89,488 18.88%
Tax -57,148 -33,125 -40,019 -46,216 -18,572 -22,776 -25,331 14.51%
NP 195,683 103,163 120,170 148,359 51,294 57,675 64,157 20.41%
-
NP to SH 195,683 103,161 120,811 148,359 51,294 57,675 64,157 20.41%
-
Tax Rate 22.60% 24.31% 24.98% 23.75% 26.58% 28.31% 28.31% -
Total Cost 473,329 313,569 274,919 324,704 230,969 213,541 235,605 12.32%
-
Net Worth 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 932,587 12.40%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,881,533 1,665,229 1,509,096 1,313,335 1,101,238 1,013,631 932,587 12.40%
NOSH 208,134 208,153 208,151 208,135 208,173 208,137 208,166 -0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 29.25% 24.76% 30.42% 31.36% 18.17% 21.27% 21.40% -
ROE 10.40% 6.20% 8.01% 11.30% 4.66% 5.69% 6.88% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 321.43 200.20 189.81 227.29 135.59 130.31 144.00 14.31%
EPS 94.02 49.56 58.04 71.28 24.64 27.71 30.82 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.04 8.00 7.25 6.31 5.29 4.87 4.48 12.40%
Adjusted Per Share Value based on latest NOSH - 208,123
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 160.72 100.11 94.91 113.64 67.81 65.15 72.01 14.31%
EPS 47.01 24.78 29.02 35.64 12.32 13.86 15.41 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.52 4.0004 3.6253 3.155 2.6455 2.435 2.2404 12.40%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 19.80 14.18 12.60 13.50 13.90 7.60 5.35 -
P/RPS 6.16 7.08 6.64 5.94 10.25 5.83 3.72 8.76%
P/EPS 21.06 28.61 21.71 18.94 56.41 27.43 17.36 3.27%
EY 4.75 3.50 4.61 5.28 1.77 3.65 5.76 -3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.77 1.74 2.14 2.63 1.56 1.19 10.69%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 24/08/10 24/08/09 18/08/08 27/08/07 29/08/06 22/08/05 -
Price 18.38 14.84 13.10 11.40 12.10 8.30 5.45 -
P/RPS 5.72 7.41 6.90 5.02 8.92 6.37 3.78 7.14%
P/EPS 19.55 29.94 22.57 15.99 49.11 29.95 17.68 1.68%
EY 5.12 3.34 4.43 6.25 2.04 3.34 5.66 -1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.86 1.81 1.81 2.29 1.70 1.22 8.85%

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