[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 110.57%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 692,275 618,796 773,831 465,201 452,771 454,699 396,346 9.73%
PBT 242,159 280,456 315,714 142,931 147,269 143,036 111,912 13.72%
Tax -59,640 -67,971 -77,404 -34,932 -39,626 -40,519 -18,919 21.07%
NP 182,519 212,485 238,310 107,999 107,643 102,517 92,993 11.88%
-
NP to SH 182,428 213,182 238,310 108,012 107,643 102,517 92,993 11.87%
-
Tax Rate 24.63% 24.24% 24.52% 24.44% 26.91% 28.33% 16.91% -
Total Cost 509,756 406,311 535,521 357,202 345,128 352,182 303,353 9.03%
-
Net Worth 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 969,811 876,232 12.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 969,811 876,232 12.17%
NOSH 208,132 208,124 208,131 208,115 208,126 208,114 208,131 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.37% 34.34% 30.80% 23.22% 23.77% 22.55% 23.46% -
ROE 10.45% 13.32% 16.96% 9.33% 10.12% 10.57% 10.61% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 332.61 297.32 371.80 223.53 217.55 218.49 190.43 9.73%
EPS 87.65 102.43 114.50 51.90 51.72 49.26 44.68 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.39 7.69 6.75 5.56 5.11 4.66 4.21 12.17%
Adjusted Per Share Value based on latest NOSH - 208,139
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 166.31 148.65 185.90 111.76 108.77 109.23 95.21 9.73%
EPS 43.82 51.21 57.25 25.95 25.86 24.63 22.34 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.195 3.8448 3.375 2.7798 2.5549 2.3298 2.105 12.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 15.58 13.20 11.30 12.30 8.30 6.30 4.80 -
P/RPS 4.68 4.44 3.04 5.50 3.82 2.88 2.52 10.86%
P/EPS 17.78 12.89 9.87 23.70 16.05 12.79 10.74 8.76%
EY 5.63 7.76 10.13 4.22 6.23 7.82 9.31 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.72 1.67 2.21 1.62 1.35 1.14 8.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 -
Price 17.70 13.50 10.40 12.90 8.40 6.75 4.98 -
P/RPS 5.32 4.54 2.80 5.77 3.86 3.09 2.62 12.52%
P/EPS 20.19 13.18 9.08 24.86 16.24 13.70 11.15 10.39%
EY 4.95 7.59 11.01 4.02 6.16 7.30 8.97 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.76 1.54 2.32 1.64 1.45 1.18 10.16%

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