[UTDPLT] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 103.62%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 275,543 223,707 300,768 182,938 181,555 154,937 158,899 9.60%
PBT 105,871 120,267 121,139 73,065 66,618 53,548 51,139 12.88%
Tax -26,515 -27,952 -31,188 -16,360 -16,650 -15,188 -17,393 7.27%
NP 79,356 92,315 89,951 56,705 49,968 38,360 33,746 15.30%
-
NP to SH 79,267 92,371 89,951 56,718 49,968 38,360 33,746 15.28%
-
Tax Rate 25.04% 23.24% 25.75% 22.39% 24.99% 28.36% 34.01% -
Total Cost 196,187 131,392 210,817 126,233 131,587 116,577 125,153 7.77%
-
Net Worth 1,746,455 1,600,570 1,404,833 1,157,255 1,063,458 969,927 876,438 12.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,746,455 1,600,570 1,404,833 1,157,255 1,063,458 969,927 876,438 12.17%
NOSH 208,159 208,136 208,123 208,139 208,113 208,138 208,180 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.80% 41.27% 29.91% 31.00% 27.52% 24.76% 21.24% -
ROE 4.54% 5.77% 6.40% 4.90% 4.70% 3.95% 3.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 132.37 107.48 144.51 87.89 87.24 74.44 76.33 9.60%
EPS 38.08 44.38 43.22 27.25 24.01 18.43 16.21 15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.39 7.69 6.75 5.56 5.11 4.66 4.21 12.17%
Adjusted Per Share Value based on latest NOSH - 208,139
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.19 53.74 72.25 43.95 43.61 37.22 38.17 9.60%
EPS 19.04 22.19 21.61 13.63 12.00 9.22 8.11 15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1955 3.845 3.3748 2.7801 2.5547 2.3301 2.1055 12.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 15.58 13.20 11.30 12.30 8.30 6.30 4.80 -
P/RPS 11.77 12.28 7.82 13.99 9.51 8.46 6.29 11.00%
P/EPS 40.91 29.74 26.15 45.14 34.57 34.18 29.61 5.53%
EY 2.44 3.36 3.82 2.22 2.89 2.93 3.38 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.72 1.67 2.21 1.62 1.35 1.14 8.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 -
Price 17.70 13.50 10.40 12.90 8.40 6.75 4.98 -
P/RPS 13.37 12.56 7.20 14.68 9.63 9.07 6.52 12.70%
P/EPS 46.48 30.42 24.06 47.34 34.99 36.63 30.72 7.14%
EY 2.15 3.29 4.16 2.11 2.86 2.73 3.26 -6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.76 1.54 2.32 1.64 1.45 1.18 10.16%

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