[UTDPLT] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.65%
YoY- 22.15%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 609,186 592,393 585,177 512,706 441,733 259,447 213,130 19.11%
PBT 195,231 185,670 191,785 142,005 132,503 65,397 28,487 37.80%
Tax -44,867 -47,516 -53,354 -27,075 -44,392 -18,901 -5,950 40.01%
NP 150,364 138,154 138,431 114,930 88,111 46,496 22,537 37.18%
-
NP to SH 150,377 138,154 138,431 114,930 94,087 46,496 22,537 37.18%
-
Tax Rate 22.98% 25.59% 27.82% 19.07% 33.50% 28.90% 20.89% -
Total Cost 458,822 454,239 446,746 397,776 353,622 212,951 190,593 15.76%
-
Net Worth 1,157,255 1,063,458 969,927 876,438 801,986 566,834 553,374 13.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 72,863 62,437 62,422 62,439 37,859 30,301 30,307 15.73%
Div Payout % 48.45% 45.19% 45.09% 54.33% 40.24% 65.17% 134.48% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,157,255 1,063,458 969,927 876,438 801,986 566,834 553,374 13.07%
NOSH 208,139 208,113 208,138 208,180 206,697 151,559 151,609 5.42%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.68% 23.32% 23.66% 22.42% 19.95% 17.92% 10.57% -
ROE 12.99% 12.99% 14.27% 13.11% 11.73% 8.20% 4.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 292.68 284.65 281.15 246.28 213.71 171.18 140.58 12.99%
EPS 72.25 66.38 66.51 55.21 45.52 30.68 14.87 30.12%
DPS 35.00 30.00 30.00 30.00 18.32 20.00 20.00 9.77%
NAPS 5.56 5.11 4.66 4.21 3.88 3.74 3.65 7.26%
Adjusted Per Share Value based on latest NOSH - 208,180
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 146.34 142.31 140.58 123.17 106.12 62.33 51.20 19.11%
EPS 36.13 33.19 33.26 27.61 22.60 11.17 5.41 37.20%
DPS 17.50 15.00 15.00 15.00 9.10 7.28 7.28 15.73%
NAPS 2.7801 2.5547 2.3301 2.1055 1.9266 1.3617 1.3294 13.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 12.30 8.30 6.30 4.80 4.48 3.98 3.06 -
P/RPS 4.20 2.92 2.24 1.95 2.10 2.32 2.18 11.54%
P/EPS 17.02 12.50 9.47 8.69 9.84 12.97 20.59 -3.12%
EY 5.87 8.00 10.56 11.50 10.16 7.71 4.86 3.19%
DY 2.85 3.61 4.76 6.25 4.09 5.03 6.54 -12.92%
P/NAPS 2.21 1.62 1.35 1.14 1.15 1.06 0.84 17.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 20/11/06 21/11/05 09/11/04 13/11/03 14/11/02 26/11/01 -
Price 12.90 8.40 6.75 4.98 4.68 4.16 3.40 -
P/RPS 4.41 2.95 2.40 2.02 2.19 2.43 2.42 10.51%
P/EPS 17.86 12.65 10.15 9.02 10.28 13.56 22.87 -4.03%
EY 5.60 7.90 9.85 11.09 9.73 7.37 4.37 4.21%
DY 2.71 3.57 4.44 6.02 3.91 4.81 5.88 -12.10%
P/NAPS 2.32 1.64 1.45 1.18 1.21 1.11 0.93 16.44%

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