[UTDPLT] YoY 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- 25.87%
YoY- 68.51%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 302,832 197,878 265,304 208,992 143,985 139,622 130,478 15.05%
PBT 107,301 92,341 82,104 90,054 52,300 38,601 48,749 14.04%
Tax -25,113 -23,942 -20,855 -18,665 -9,935 -8,090 -12,835 11.83%
NP 82,188 68,399 61,249 71,389 42,365 30,511 35,914 14.78%
-
NP to SH 81,879 68,293 61,249 71,389 42,365 30,511 35,914 14.71%
-
Tax Rate 23.40% 25.93% 25.40% 20.73% 19.00% 20.96% 26.33% -
Total Cost 220,644 129,479 204,055 137,603 101,620 109,111 94,564 15.15%
-
Net Worth 1,771,200 1,638,116 1,431,848 1,196,754 1,072,136 978,183 890,567 12.13%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 187,318 145,702 104,058 83,252 72,863 62,437 62,422 20.08%
Div Payout % 228.77% 213.35% 169.89% 116.62% 171.99% 204.64% 173.81% -
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 1,771,200 1,638,116 1,431,848 1,196,754 1,072,136 978,183 890,567 12.13%
NOSH 208,131 208,146 208,117 208,131 208,181 208,124 208,076 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 27.14% 34.57% 23.09% 34.16% 29.42% 21.85% 27.52% -
ROE 4.62% 4.17% 4.28% 5.97% 3.95% 3.12% 4.03% -
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 145.50 95.07 127.48 100.41 69.16 67.09 62.71 15.05%
EPS 39.34 32.81 29.43 34.30 20.35 14.66 17.26 14.71%
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 72.75 47.54 63.73 50.21 34.59 33.54 31.34 15.06%
EPS 19.67 16.41 14.71 17.15 10.18 7.33 8.63 14.71%
DPS 45.00 35.00 25.00 20.00 17.50 15.00 15.00 20.08%
NAPS 4.255 3.9352 3.4397 2.875 2.5756 2.3499 2.1394 12.13%
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 11.75 14.62 8.08 12.65 14.10 10.51 8.13 6.32%
P/EPS 43.47 42.37 35.00 37.03 47.91 48.09 29.55 6.64%
EY 2.30 2.36 2.86 2.70 2.09 2.08 3.38 -6.21%
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 11.55 14.03 8.47 14.24 15.90 10.58 7.97 6.37%
P/EPS 42.70 40.66 36.70 41.69 54.05 48.43 28.97 6.67%
EY 2.34 2.46 2.73 2.40 1.85 2.06 3.45 -6.26%
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