[UTDPLT] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.17%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 884,100 982,823 609,186 592,393 585,177 512,706 441,733 12.24%
PBT 362,560 405,768 195,231 185,670 191,785 142,005 132,503 18.24%
Tax -88,826 -96,069 -44,867 -47,516 -53,354 -27,075 -44,392 12.24%
NP 273,734 309,699 150,364 138,154 138,431 114,930 88,111 20.77%
-
NP to SH 274,431 309,699 150,377 138,154 138,431 114,930 94,087 19.51%
-
Tax Rate 24.50% 23.68% 22.98% 25.59% 27.82% 19.07% 33.50% -
Total Cost 610,366 673,124 458,822 454,239 446,746 397,776 353,622 9.51%
-
Net Worth 1,600,570 1,404,833 1,157,255 1,063,458 969,927 876,438 801,986 12.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 104,058 83,252 72,863 62,437 62,422 62,439 37,859 18.33%
Div Payout % 37.92% 26.88% 48.45% 45.19% 45.09% 54.33% 40.24% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,600,570 1,404,833 1,157,255 1,063,458 969,927 876,438 801,986 12.19%
NOSH 208,136 208,123 208,139 208,113 208,138 208,180 206,697 0.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 30.96% 31.51% 24.68% 23.32% 23.66% 22.42% 19.95% -
ROE 17.15% 22.05% 12.99% 12.99% 14.27% 13.11% 11.73% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 424.77 472.23 292.68 284.65 281.15 246.28 213.71 12.11%
EPS 131.85 148.81 72.25 66.38 66.51 55.21 45.52 19.37%
DPS 50.00 40.00 35.00 30.00 30.00 30.00 18.32 18.19%
NAPS 7.69 6.75 5.56 5.11 4.66 4.21 3.88 12.06%
Adjusted Per Share Value based on latest NOSH - 208,113
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 212.39 236.10 146.34 142.31 140.58 123.17 106.12 12.24%
EPS 65.93 74.40 36.13 33.19 33.26 27.61 22.60 19.51%
DPS 25.00 20.00 17.50 15.00 15.00 15.00 9.10 18.32%
NAPS 3.845 3.3748 2.7801 2.5547 2.3301 2.1055 1.9266 12.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 13.20 11.30 12.30 8.30 6.30 4.80 4.48 -
P/RPS 3.11 2.39 4.20 2.92 2.24 1.95 2.10 6.75%
P/EPS 10.01 7.59 17.02 12.50 9.47 8.69 9.84 0.28%
EY 9.99 13.17 5.87 8.00 10.56 11.50 10.16 -0.28%
DY 3.79 3.54 2.85 3.61 4.76 6.25 4.09 -1.26%
P/NAPS 1.72 1.67 2.21 1.62 1.35 1.14 1.15 6.93%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 13/11/03 -
Price 13.50 10.40 12.90 8.40 6.75 4.98 4.68 -
P/RPS 3.18 2.20 4.41 2.95 2.40 2.02 2.19 6.40%
P/EPS 10.24 6.99 17.86 12.65 10.15 9.02 10.28 -0.06%
EY 9.77 14.31 5.60 7.90 9.85 11.09 9.73 0.06%
DY 3.70 3.85 2.71 3.57 4.44 6.02 3.91 -0.91%
P/NAPS 1.76 1.54 2.32 1.64 1.45 1.18 1.21 6.43%

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