[UTDPLT] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 28.36%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 187,753 246,615 156,156 156,004 160,842 134,622 117,333 8.14%
PBT 86,412 106,909 37,117 45,243 46,956 33,535 28,216 20.48%
Tax -22,043 -27,510 -9,262 -12,824 -13,032 6,270 -9,342 15.36%
NP 64,369 79,399 27,855 32,419 33,924 39,805 18,874 22.66%
-
NP to SH 65,014 79,399 27,855 32,419 33,924 39,805 18,874 22.86%
-
Tax Rate 25.51% 25.73% 24.95% 28.34% 27.75% -18.70% 33.11% -
Total Cost 123,384 167,216 128,301 123,585 126,918 94,817 98,459 3.82%
-
Net Worth 1,508,807 1,313,257 1,101,292 1,013,353 932,389 843,149 738,288 12.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,508,807 1,313,257 1,101,292 1,013,353 932,389 843,149 738,288 12.63%
NOSH 208,111 208,123 208,183 208,080 208,122 208,185 198,464 0.79%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 34.28% 32.20% 17.84% 20.78% 21.09% 29.57% 16.09% -
ROE 4.31% 6.05% 2.53% 3.20% 3.64% 4.72% 2.56% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.22 118.49 75.01 74.97 77.28 64.66 59.12 7.29%
EPS 31.24 38.15 13.38 15.58 16.30 19.12 9.51 21.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.31 5.29 4.87 4.48 4.05 3.72 11.75%
Adjusted Per Share Value based on latest NOSH - 208,080
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.10 59.24 37.51 37.48 38.64 32.34 28.19 8.13%
EPS 15.62 19.07 6.69 7.79 8.15 9.56 4.53 22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6246 3.1548 2.6456 2.4344 2.2399 2.0255 1.7736 12.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 12.60 13.50 13.90 7.60 5.35 4.30 4.42 -
P/RPS 13.97 11.39 18.53 10.14 6.92 6.65 7.48 10.96%
P/EPS 40.33 35.39 103.89 48.78 32.82 22.49 46.48 -2.33%
EY 2.48 2.83 0.96 2.05 3.05 4.45 2.15 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.14 2.63 1.56 1.19 1.06 1.19 6.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 -
Price 13.10 11.40 12.10 8.30 5.45 4.64 4.52 -
P/RPS 14.52 9.62 16.13 11.07 7.05 7.18 7.65 11.26%
P/EPS 41.93 29.88 90.43 53.27 33.44 24.27 47.53 -2.06%
EY 2.38 3.35 1.11 1.88 2.99 4.12 2.10 2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 2.29 1.70 1.22 1.15 1.22 6.78%

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