[UTDPLT] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 66.09%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 995,107 816,674 1,030,925 674,193 597,463 594,321 526,824 11.17%
PBT 349,460 372,797 397,818 232,985 199,569 181,637 160,661 13.82%
Tax -84,753 -91,913 -98,259 -53,597 -49,561 -48,609 -31,754 17.76%
NP 264,707 280,884 299,559 179,388 150,008 133,028 128,907 12.73%
-
NP to SH 264,307 281,475 299,559 179,401 150,008 133,028 128,907 12.70%
-
Tax Rate 24.25% 24.65% 24.70% 23.00% 24.83% 26.76% 19.76% -
Total Cost 730,400 535,790 731,366 494,805 447,455 461,293 397,917 10.64%
-
Net Worth 1,771,204 1,637,982 1,431,922 1,196,839 1,071,931 978,300 890,879 12.12%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 187,318 145,690 104,064 83,258 72,849 62,444 62,444 20.08%
Div Payout % 70.87% 51.76% 34.74% 46.41% 48.56% 46.94% 48.44% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,771,204 1,637,982 1,431,922 1,196,839 1,071,931 978,300 890,879 12.12%
NOSH 208,132 208,129 208,128 208,145 208,142 208,148 208,149 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 26.60% 34.39% 29.06% 26.61% 25.11% 22.38% 24.47% -
ROE 14.92% 17.18% 20.92% 14.99% 13.99% 13.60% 14.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 478.11 392.39 495.33 323.90 287.05 285.53 253.10 11.17%
EPS 126.99 135.24 143.93 86.19 72.07 63.91 61.93 12.70%
DPS 90.00 70.00 50.00 40.00 35.00 30.00 30.00 20.08%
NAPS 8.51 7.87 6.88 5.75 5.15 4.70 4.28 12.13%
Adjusted Per Share Value based on latest NOSH - 208,131
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 239.05 196.19 247.66 161.96 143.53 142.77 126.56 11.17%
EPS 63.49 67.62 71.96 43.10 36.04 31.96 30.97 12.70%
DPS 45.00 35.00 25.00 20.00 17.50 15.00 15.00 20.08%
NAPS 4.255 3.9349 3.4399 2.8752 2.5751 2.3502 2.1402 12.12%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 17.10 13.90 10.30 12.70 9.75 7.05 5.10 -
P/RPS 3.58 3.54 2.08 3.92 3.40 2.47 2.02 10.00%
P/EPS 13.47 10.28 7.16 14.73 13.53 11.03 8.24 8.53%
EY 7.43 9.73 13.97 6.79 7.39 9.07 12.14 -7.85%
DY 5.26 5.04 4.85 3.15 3.59 4.26 5.88 -1.83%
P/NAPS 2.01 1.77 1.50 2.21 1.89 1.50 1.19 9.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 -
Price 16.80 13.34 10.80 14.30 11.00 7.10 5.00 -
P/RPS 3.51 3.40 2.18 4.41 3.83 2.49 1.98 10.00%
P/EPS 13.23 9.86 7.50 16.59 15.26 11.11 8.07 8.58%
EY 7.56 10.14 13.33 6.03 6.55 9.00 12.39 -7.90%
DY 5.36 5.25 4.63 2.80 3.18 4.23 6.00 -1.86%
P/NAPS 1.97 1.70 1.57 2.49 2.14 1.51 1.17 9.06%

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