[UTDPLT] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.21%
YoY- -14.77%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 246,615 156,156 156,004 160,842 134,622 117,333 76,316 21.56%
PBT 106,909 37,117 45,243 46,956 33,535 28,216 14,670 39.19%
Tax -27,510 -9,262 -12,824 -13,032 6,270 -9,342 -4,139 37.08%
NP 79,399 27,855 32,419 33,924 39,805 18,874 10,531 39.98%
-
NP to SH 79,399 27,855 32,419 33,924 39,805 18,874 10,531 39.98%
-
Tax Rate 25.73% 24.95% 28.34% 27.75% -18.70% 33.11% 28.21% -
Total Cost 167,216 128,301 123,585 126,918 94,817 98,459 65,785 16.80%
-
Net Worth 1,313,257 1,101,292 1,013,353 932,389 843,149 738,288 551,551 15.54%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,313,257 1,101,292 1,013,353 932,389 843,149 738,288 551,551 15.54%
NOSH 208,123 208,183 208,080 208,122 208,185 198,464 151,525 5.42%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 32.20% 17.84% 20.78% 21.09% 29.57% 16.09% 13.80% -
ROE 6.05% 2.53% 3.20% 3.64% 4.72% 2.56% 1.91% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 118.49 75.01 74.97 77.28 64.66 59.12 50.37 15.30%
EPS 38.15 13.38 15.58 16.30 19.12 9.51 6.95 32.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.31 5.29 4.87 4.48 4.05 3.72 3.64 9.59%
Adjusted Per Share Value based on latest NOSH - 208,122
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 59.24 37.51 37.48 38.64 32.34 28.19 18.33 21.57%
EPS 19.07 6.69 7.79 8.15 9.56 4.53 2.53 39.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1548 2.6456 2.4344 2.2399 2.0255 1.7736 1.325 15.54%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 13.50 13.90 7.60 5.35 4.30 4.42 3.98 -
P/RPS 11.39 18.53 10.14 6.92 6.65 7.48 7.90 6.28%
P/EPS 35.39 103.89 48.78 32.82 22.49 46.48 57.27 -7.70%
EY 2.83 0.96 2.05 3.05 4.45 2.15 1.75 8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.63 1.56 1.19 1.06 1.19 1.09 11.88%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 -
Price 11.40 12.10 8.30 5.45 4.64 4.52 4.40 -
P/RPS 9.62 16.13 11.07 7.05 7.18 7.65 8.74 1.61%
P/EPS 29.88 90.43 53.27 33.44 24.27 47.53 63.31 -11.75%
EY 3.35 1.11 1.88 2.99 4.12 2.10 1.58 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.29 1.70 1.22 1.15 1.22 1.21 6.93%

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