[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 86.64%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 618,796 773,831 465,201 452,771 454,699 396,346 356,473 9.61%
PBT 280,456 315,714 142,931 147,269 143,036 111,912 110,734 16.73%
Tax -67,971 -77,404 -34,932 -39,626 -40,519 -18,919 -38,191 10.07%
NP 212,485 238,310 107,999 107,643 102,517 92,993 72,543 19.59%
-
NP to SH 213,182 238,310 108,012 107,643 102,517 92,993 78,519 18.09%
-
Tax Rate 24.24% 24.52% 24.44% 26.91% 28.33% 16.91% 34.49% -
Total Cost 406,311 535,521 357,202 345,128 352,182 303,353 283,930 6.14%
-
Net Worth 1,600,477 1,404,884 1,157,122 1,063,526 969,811 876,232 784,987 12.59%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,600,477 1,404,884 1,157,122 1,063,526 969,811 876,232 784,987 12.59%
NOSH 208,124 208,131 208,115 208,126 208,114 208,131 202,316 0.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 34.34% 30.80% 23.22% 23.77% 22.55% 23.46% 20.35% -
ROE 13.32% 16.96% 9.33% 10.12% 10.57% 10.61% 10.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 297.32 371.80 223.53 217.55 218.49 190.43 176.20 9.10%
EPS 102.43 114.50 51.90 51.72 49.26 44.68 38.81 17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.69 6.75 5.56 5.11 4.66 4.21 3.88 12.06%
Adjusted Per Share Value based on latest NOSH - 208,113
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 148.65 185.90 111.76 108.77 109.23 95.21 85.64 9.61%
EPS 51.21 57.25 25.95 25.86 24.63 22.34 18.86 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8448 3.375 2.7798 2.5549 2.3298 2.105 1.8858 12.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 13.20 11.30 12.30 8.30 6.30 4.80 4.48 -
P/RPS 4.44 3.04 5.50 3.82 2.88 2.52 2.54 9.74%
P/EPS 12.89 9.87 23.70 16.05 12.79 10.74 11.54 1.85%
EY 7.76 10.13 4.22 6.23 7.82 9.31 8.66 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.67 2.21 1.62 1.35 1.14 1.15 6.93%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 13/11/03 -
Price 13.50 10.40 12.90 8.40 6.75 4.98 4.68 -
P/RPS 4.54 2.80 5.77 3.86 3.09 2.62 2.66 9.31%
P/EPS 13.18 9.08 24.86 16.24 13.70 11.15 12.06 1.48%
EY 7.59 11.01 4.02 6.16 7.30 8.97 8.29 -1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.54 2.32 1.64 1.45 1.18 1.21 6.43%

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