[UTDPLT] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.01%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Revenue 207,336 226,448 126,107 115,212 138,920 102,825 62,492 18.67%
PBT 73,777 87,666 32,749 35,208 42,532 27,238 10,636 31.84%
Tax -17,976 -18,706 -9,310 -9,952 -12,299 -7,796 -3,039 28.88%
NP 55,801 68,960 23,439 25,256 30,233 19,442 7,597 32.92%
-
NP to SH 55,797 68,960 23,439 25,256 30,233 19,442 7,597 32.92%
-
Tax Rate 24.37% 21.34% 28.43% 28.27% 28.92% 28.62% 28.57% -
Total Cost 151,535 157,488 102,668 89,956 108,687 83,383 54,895 15.59%
-
Net Worth 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 541,343 15.52%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Net Worth 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 541,343 15.52%
NOSH 208,120 208,149 208,161 208,211 208,072 208,158 151,636 4.62%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
NP Margin 26.91% 30.45% 18.59% 21.92% 21.76% 18.91% 12.16% -
ROE 3.75% 5.45% 2.14% 2.52% 3.29% 2.35% 1.40% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 99.62 108.79 60.58 55.33 66.77 49.40 41.21 13.42%
EPS 26.81 33.13 11.26 12.13 14.53 9.34 5.01 27.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.15 6.08 5.26 4.82 4.42 3.97 3.57 10.42%
Adjusted Per Share Value based on latest NOSH - 208,211
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 49.81 54.40 30.29 27.68 33.37 24.70 15.01 18.67%
EPS 13.40 16.57 5.63 6.07 7.26 4.67 1.83 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5748 3.0402 2.6303 2.4109 2.2094 1.9852 1.3005 15.52%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 -
Price 10.40 13.10 11.00 7.30 4.98 4.86 3.70 -
P/RPS 10.44 12.04 18.16 13.19 7.46 9.84 8.98 2.17%
P/EPS 38.79 39.54 97.69 60.18 34.27 52.03 73.85 -8.78%
EY 2.58 2.53 1.02 1.66 2.92 1.92 1.35 9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.15 2.09 1.51 1.13 1.22 1.04 4.85%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 18/05/09 14/05/08 14/05/07 17/05/06 17/05/05 17/05/04 22/05/02 -
Price 10.90 14.30 13.20 8.15 5.05 4.58 4.08 -
P/RPS 10.94 13.14 21.79 14.73 7.56 9.27 9.90 1.43%
P/EPS 40.66 43.16 117.23 67.19 34.76 49.04 81.44 -9.43%
EY 2.46 2.32 0.85 1.49 2.88 2.04 1.23 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.35 2.51 1.69 1.14 1.15 1.14 4.19%

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