[UTDPLT] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.82%
YoY- 55.36%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 607,803 565,775 589,139 493,133 369,854 257,562 226,839 17.84%
PBT 188,784 172,600 189,376 140,340 107,521 53,156 29,975 35.87%
Tax -45,157 -46,054 -55,559 -23,480 -38,278 -14,614 -5,553 41.78%
NP 143,627 126,546 133,817 116,860 69,243 38,542 24,422 34.33%
-
NP to SH 143,627 126,546 133,817 116,860 75,219 38,542 24,422 34.33%
-
Tax Rate 23.92% 26.68% 29.34% 16.73% 35.60% 27.49% 18.53% -
Total Cost 464,176 439,229 455,322 376,273 300,611 219,020 202,417 14.82%
-
Net Worth 1,101,292 1,013,353 932,389 843,149 738,288 551,551 541,091 12.56%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 72,863 62,437 62,422 62,439 37,859 30,301 30,307 15.73%
Div Payout % 50.73% 49.34% 46.65% 53.43% 50.33% 78.62% 124.10% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,101,292 1,013,353 932,389 843,149 738,288 551,551 541,091 12.56%
NOSH 208,183 208,080 208,122 208,185 198,464 151,525 151,142 5.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 23.63% 22.37% 22.71% 23.70% 18.72% 14.96% 10.77% -
ROE 13.04% 12.49% 14.35% 13.86% 10.19% 6.99% 4.51% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 291.95 271.90 283.07 236.87 186.36 169.98 150.08 11.72%
EPS 68.99 60.82 64.30 56.13 37.90 25.44 16.16 27.35%
DPS 35.00 30.00 30.00 30.00 19.08 20.00 20.00 9.77%
NAPS 5.29 4.87 4.48 4.05 3.72 3.64 3.58 6.72%
Adjusted Per Share Value based on latest NOSH - 208,185
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 146.01 135.92 141.53 118.47 88.85 61.87 54.49 17.84%
EPS 34.50 30.40 32.15 28.07 18.07 9.26 5.87 34.31%
DPS 17.50 15.00 15.00 15.00 9.10 7.28 7.28 15.73%
NAPS 2.6456 2.4344 2.2399 2.0255 1.7736 1.325 1.2999 12.56%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 13.90 7.60 5.35 4.30 4.42 3.98 3.08 -
P/RPS 4.76 2.80 1.89 1.82 2.37 2.34 2.05 15.06%
P/EPS 20.15 12.50 8.32 7.66 11.66 15.65 19.06 0.93%
EY 4.96 8.00 12.02 13.05 8.57 6.39 5.25 -0.94%
DY 2.52 3.95 5.61 6.98 4.32 5.03 6.49 -14.58%
P/NAPS 2.63 1.56 1.19 1.06 1.19 1.09 0.86 20.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 27/08/01 -
Price 12.10 8.30 5.45 4.64 4.52 4.40 3.60 -
P/RPS 4.14 3.05 1.93 1.96 2.43 2.59 2.40 9.50%
P/EPS 17.54 13.65 8.48 8.27 11.93 17.30 22.28 -3.90%
EY 5.70 7.33 11.80 12.10 8.39 5.78 4.49 4.05%
DY 2.89 3.61 5.50 6.47 4.22 4.55 5.56 -10.32%
P/NAPS 2.29 1.70 1.22 1.15 1.22 1.21 1.01 14.61%

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