[UTDPLT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.21%
YoY- 14.51%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 864,993 607,803 565,775 589,139 493,133 369,854 257,562 22.35%
PBT 357,694 188,784 172,600 189,376 140,340 107,521 53,156 37.36%
Tax -81,241 -45,157 -46,054 -55,559 -23,480 -38,278 -14,614 33.06%
NP 276,453 143,627 126,546 133,817 116,860 69,243 38,542 38.83%
-
NP to SH 276,466 143,627 126,546 133,817 116,860 75,219 38,542 38.83%
-
Tax Rate 22.71% 23.92% 26.68% 29.34% 16.73% 35.60% 27.49% -
Total Cost 588,540 464,176 439,229 455,322 376,273 300,611 219,020 17.89%
-
Net Worth 1,313,257 1,101,292 1,013,353 932,389 843,149 738,288 551,551 15.54%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 83,252 72,863 62,437 62,422 62,439 37,859 30,301 18.32%
Div Payout % 30.11% 50.73% 49.34% 46.65% 53.43% 50.33% 78.62% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,313,257 1,101,292 1,013,353 932,389 843,149 738,288 551,551 15.54%
NOSH 208,123 208,183 208,080 208,122 208,185 198,464 151,525 5.42%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 31.96% 23.63% 22.37% 22.71% 23.70% 18.72% 14.96% -
ROE 21.05% 13.04% 12.49% 14.35% 13.86% 10.19% 6.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 415.62 291.95 271.90 283.07 236.87 186.36 169.98 16.05%
EPS 132.84 68.99 60.82 64.30 56.13 37.90 25.44 31.68%
DPS 40.00 35.00 30.00 30.00 30.00 19.08 20.00 12.23%
NAPS 6.31 5.29 4.87 4.48 4.05 3.72 3.64 9.59%
Adjusted Per Share Value based on latest NOSH - 208,122
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 207.80 146.01 135.92 141.53 118.47 88.85 61.87 22.35%
EPS 66.42 34.50 30.40 32.15 28.07 18.07 9.26 38.83%
DPS 20.00 17.50 15.00 15.00 15.00 9.10 7.28 18.32%
NAPS 3.1548 2.6456 2.4344 2.2399 2.0255 1.7736 1.325 15.54%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 13.50 13.90 7.60 5.35 4.30 4.42 3.98 -
P/RPS 3.25 4.76 2.80 1.89 1.82 2.37 2.34 5.62%
P/EPS 10.16 20.15 12.50 8.32 7.66 11.66 15.65 -6.94%
EY 9.84 4.96 8.00 12.02 13.05 8.57 6.39 7.45%
DY 2.96 2.52 3.95 5.61 6.98 4.32 5.03 -8.45%
P/NAPS 2.14 2.63 1.56 1.19 1.06 1.19 1.09 11.88%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 -
Price 11.40 12.10 8.30 5.45 4.64 4.52 4.40 -
P/RPS 2.74 4.14 3.05 1.93 1.96 2.43 2.59 0.94%
P/EPS 8.58 17.54 13.65 8.48 8.27 11.93 17.30 -11.02%
EY 11.65 5.70 7.33 11.80 12.10 8.39 5.78 12.37%
DY 3.51 2.89 3.61 5.50 6.47 4.22 4.55 -4.22%
P/NAPS 1.81 2.29 1.70 1.22 1.15 1.22 1.21 6.93%

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