[UTDPLT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.08%
YoY- 13.5%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 838,317 961,161 864,993 607,803 565,775 589,139 493,133 9.24%
PBT 348,896 363,432 357,694 188,784 172,600 189,376 140,340 16.38%
Tax -85,019 -92,062 -81,241 -45,157 -46,054 -55,559 -23,480 23.90%
NP 263,877 271,370 276,453 143,627 126,546 133,817 116,860 14.53%
-
NP to SH 263,825 272,011 276,466 143,627 126,546 133,817 116,860 14.52%
-
Tax Rate 24.37% 25.33% 22.71% 23.92% 26.68% 29.34% 16.73% -
Total Cost 574,440 689,791 588,540 464,176 439,229 455,322 376,273 7.30%
-
Net Worth 1,664,963 1,508,807 1,313,257 1,101,292 1,013,353 932,389 843,149 12.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 145,702 104,058 83,252 72,863 62,437 62,422 62,439 15.16%
Div Payout % 55.23% 38.26% 30.11% 50.73% 49.34% 46.65% 53.43% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,664,963 1,508,807 1,313,257 1,101,292 1,013,353 932,389 843,149 12.00%
NOSH 208,120 208,111 208,123 208,183 208,080 208,122 208,185 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.48% 28.23% 31.96% 23.63% 22.37% 22.71% 23.70% -
ROE 15.85% 18.03% 21.05% 13.04% 12.49% 14.35% 13.86% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 402.80 461.85 415.62 291.95 271.90 283.07 236.87 9.24%
EPS 126.77 130.70 132.84 68.99 60.82 64.30 56.13 14.53%
DPS 70.00 50.00 40.00 35.00 30.00 30.00 30.00 15.15%
NAPS 8.00 7.25 6.31 5.29 4.87 4.48 4.05 12.00%
Adjusted Per Share Value based on latest NOSH - 208,183
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 201.39 230.90 207.80 146.01 135.92 141.53 118.47 9.24%
EPS 63.38 65.35 66.42 34.50 30.40 32.15 28.07 14.53%
DPS 35.00 25.00 20.00 17.50 15.00 15.00 15.00 15.15%
NAPS 3.9997 3.6246 3.1548 2.6456 2.4344 2.2399 2.0255 12.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 14.18 12.60 13.50 13.90 7.60 5.35 4.30 -
P/RPS 3.52 2.73 3.25 4.76 2.80 1.89 1.82 11.61%
P/EPS 11.19 9.64 10.16 20.15 12.50 8.32 7.66 6.51%
EY 8.94 10.37 9.84 4.96 8.00 12.02 13.05 -6.10%
DY 4.94 3.97 2.96 2.52 3.95 5.61 6.98 -5.59%
P/NAPS 1.77 1.74 2.14 2.63 1.56 1.19 1.06 8.91%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 18/08/08 27/08/07 29/08/06 22/08/05 30/08/04 -
Price 14.84 13.10 11.40 12.10 8.30 5.45 4.64 -
P/RPS 3.68 2.84 2.74 4.14 3.05 1.93 1.96 11.06%
P/EPS 11.71 10.02 8.58 17.54 13.65 8.48 8.27 5.96%
EY 8.54 9.98 11.65 5.70 7.33 11.80 12.10 -5.63%
DY 4.72 3.82 3.51 2.89 3.61 5.50 6.47 -5.11%
P/NAPS 1.86 1.81 1.81 2.29 1.70 1.22 1.15 8.33%

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