[UTDPLT] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -15.82%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Revenue 226,448 126,107 115,212 138,920 102,825 62,492 99,814 17.78%
PBT 87,666 32,749 35,208 42,532 27,238 10,636 33,044 21.52%
Tax -18,706 -9,310 -9,952 -12,299 -7,796 -3,039 -15,051 4.43%
NP 68,960 23,439 25,256 30,233 19,442 7,597 17,993 30.78%
-
NP to SH 68,960 23,439 25,256 30,233 19,442 7,597 23,969 23.50%
-
Tax Rate 21.34% 28.43% 28.27% 28.92% 28.62% 28.57% 45.55% -
Total Cost 157,488 102,668 89,956 108,687 83,383 54,895 81,821 13.97%
-
Net Worth 1,265,550 1,094,930 1,003,577 919,682 826,389 541,343 768,078 10.49%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Net Worth 1,265,550 1,094,930 1,003,577 919,682 826,389 541,343 768,078 10.49%
NOSH 208,149 208,161 208,211 208,072 208,158 151,636 205,919 0.21%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
NP Margin 30.45% 18.59% 21.92% 21.76% 18.91% 12.16% 18.03% -
ROE 5.45% 2.14% 2.52% 3.29% 2.35% 1.40% 3.12% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
RPS 108.79 60.58 55.33 66.77 49.40 41.21 48.47 17.52%
EPS 33.13 11.26 12.13 14.53 9.34 5.01 11.64 23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.08 5.26 4.82 4.42 3.97 3.57 3.73 10.25%
Adjusted Per Share Value based on latest NOSH - 208,072
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
RPS 54.40 30.29 27.68 33.37 24.70 15.01 23.98 17.78%
EPS 16.57 5.63 6.07 7.26 4.67 1.83 5.76 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0402 2.6303 2.4109 2.2094 1.9852 1.3005 1.8452 10.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 -
Price 13.10 11.00 7.30 4.98 4.86 3.70 4.20 -
P/RPS 12.04 18.16 13.19 7.46 9.84 8.98 8.66 6.80%
P/EPS 39.54 97.69 60.18 34.27 52.03 73.85 36.08 1.84%
EY 2.53 1.02 1.66 2.92 1.92 1.35 2.77 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.09 1.51 1.13 1.22 1.04 1.13 13.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Date 14/05/08 14/05/07 17/05/06 17/05/05 17/05/04 22/05/02 12/05/03 -
Price 14.30 13.20 8.15 5.05 4.58 4.08 4.28 -
P/RPS 13.14 21.79 14.73 7.56 9.27 9.90 8.83 8.26%
P/EPS 43.16 117.23 67.19 34.76 49.04 81.44 36.77 3.25%
EY 2.32 0.85 1.49 2.88 2.04 1.23 2.72 -3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.51 1.69 1.14 1.15 1.14 1.15 15.34%

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