[UTDPLT] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -44.67%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 183,205 207,336 226,448 126,107 115,212 138,920 102,825 10.10%
PBT 64,562 73,777 87,666 32,749 35,208 42,532 27,238 15.46%
Tax -15,688 -17,976 -18,706 -9,310 -9,952 -12,299 -7,796 12.35%
NP 48,874 55,801 68,960 23,439 25,256 30,233 19,442 16.59%
-
NP to SH 48,904 55,797 68,960 23,439 25,256 30,233 19,442 16.61%
-
Tax Rate 24.30% 24.37% 21.34% 28.43% 28.27% 28.92% 28.62% -
Total Cost 134,331 151,535 157,488 102,668 89,956 108,687 83,383 8.26%
-
Net Worth 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 12.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 12.65%
NOSH 208,102 208,120 208,149 208,161 208,211 208,072 208,158 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.68% 26.91% 30.45% 18.59% 21.92% 21.76% 18.91% -
ROE 2.89% 3.75% 5.45% 2.14% 2.52% 3.29% 2.35% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 88.04 99.62 108.79 60.58 55.33 66.77 49.40 10.10%
EPS 23.50 26.81 33.13 11.26 12.13 14.53 9.34 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.12 7.15 6.08 5.26 4.82 4.42 3.97 12.66%
Adjusted Per Share Value based on latest NOSH - 208,161
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.01 49.81 54.40 30.29 27.68 33.37 24.70 10.10%
EPS 11.75 13.40 16.57 5.63 6.07 7.26 4.67 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0594 3.5748 3.0402 2.6303 2.4109 2.2094 1.9852 12.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 13.80 10.40 13.10 11.00 7.30 4.98 4.86 -
P/RPS 15.68 10.44 12.04 18.16 13.19 7.46 9.84 8.07%
P/EPS 58.72 38.79 39.54 97.69 60.18 34.27 52.03 2.03%
EY 1.70 2.58 2.53 1.02 1.66 2.92 1.92 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.45 2.15 2.09 1.51 1.13 1.22 5.68%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 18/05/09 14/05/08 14/05/07 17/05/06 17/05/05 17/05/04 -
Price 14.10 10.90 14.30 13.20 8.15 5.05 4.58 -
P/RPS 16.02 10.94 13.14 21.79 14.73 7.56 9.27 9.54%
P/EPS 60.00 40.66 43.16 117.23 67.19 34.76 49.04 3.41%
EY 1.67 2.46 2.32 0.85 1.49 2.88 2.04 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.52 2.35 2.51 1.69 1.14 1.15 7.14%

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