[UTDPLT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 60.63%
YoY- 120.63%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,108,014 692,275 618,796 773,831 465,201 452,771 454,699 15.99%
PBT 388,216 242,159 280,456 315,714 142,931 147,269 143,036 18.09%
Tax -87,383 -59,640 -67,971 -77,404 -34,932 -39,626 -40,519 13.65%
NP 300,833 182,519 212,485 238,310 107,999 107,643 102,517 19.64%
-
NP to SH 300,833 182,428 213,182 238,310 108,012 107,643 102,517 19.64%
-
Tax Rate 22.51% 24.63% 24.24% 24.52% 24.44% 26.91% 28.33% -
Total Cost 807,181 509,756 406,311 535,521 357,202 345,128 352,182 14.81%
-
Net Worth 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 969,811 12.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,987,682 1,746,230 1,600,477 1,404,884 1,157,122 1,063,526 969,811 12.69%
NOSH 208,134 208,132 208,124 208,131 208,115 208,126 208,114 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 27.15% 26.37% 34.34% 30.80% 23.22% 23.77% 22.55% -
ROE 15.13% 10.45% 13.32% 16.96% 9.33% 10.12% 10.57% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 532.36 332.61 297.32 371.80 223.53 217.55 218.49 15.99%
EPS 144.54 87.65 102.43 114.50 51.90 51.72 49.26 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.55 8.39 7.69 6.75 5.56 5.11 4.66 12.69%
Adjusted Per Share Value based on latest NOSH - 208,123
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 266.18 166.31 148.65 185.90 111.76 108.77 109.23 15.99%
EPS 72.27 43.82 51.21 57.25 25.95 25.86 24.63 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.775 4.195 3.8448 3.375 2.7798 2.5549 2.3298 12.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 17.50 15.58 13.20 11.30 12.30 8.30 6.30 -
P/RPS 3.29 4.68 4.44 3.04 5.50 3.82 2.88 2.24%
P/EPS 12.11 17.78 12.89 9.87 23.70 16.05 12.79 -0.90%
EY 8.26 5.63 7.76 10.13 4.22 6.23 7.82 0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.86 1.72 1.67 2.21 1.62 1.35 5.19%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 -
Price 18.30 17.70 13.50 10.40 12.90 8.40 6.75 -
P/RPS 3.44 5.32 4.54 2.80 5.77 3.86 3.09 1.80%
P/EPS 12.66 20.19 13.18 9.08 24.86 16.24 13.70 -1.30%
EY 7.90 4.95 7.59 11.01 4.02 6.16 7.30 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.11 1.76 1.54 2.32 1.64 1.45 4.78%

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