[UTDPLT] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.7%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 890,153 884,100 982,823 609,186 592,393 585,177 512,706 9.62%
PBT 334,500 362,560 405,768 195,231 185,670 191,785 142,005 15.34%
Tax -83,582 -88,826 -96,069 -44,867 -47,516 -53,354 -27,075 20.65%
NP 250,918 273,734 309,699 150,364 138,154 138,431 114,930 13.89%
-
NP to SH 250,721 274,431 309,699 150,377 138,154 138,431 114,930 13.87%
-
Tax Rate 24.99% 24.50% 23.68% 22.98% 25.59% 27.82% 19.07% -
Total Cost 639,235 610,366 673,124 458,822 454,239 446,746 397,776 8.22%
-
Net Worth 1,746,455 1,600,570 1,404,833 1,157,255 1,063,458 969,927 876,438 12.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 145,702 104,058 83,252 72,863 62,437 62,422 62,439 15.16%
Div Payout % 58.11% 37.92% 26.88% 48.45% 45.19% 45.09% 54.33% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,746,455 1,600,570 1,404,833 1,157,255 1,063,458 969,927 876,438 12.17%
NOSH 208,159 208,136 208,123 208,139 208,113 208,138 208,180 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.19% 30.96% 31.51% 24.68% 23.32% 23.66% 22.42% -
ROE 14.36% 17.15% 22.05% 12.99% 12.99% 14.27% 13.11% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 427.63 424.77 472.23 292.68 284.65 281.15 246.28 9.62%
EPS 120.45 131.85 148.81 72.25 66.38 66.51 55.21 13.87%
DPS 70.00 50.00 40.00 35.00 30.00 30.00 30.00 15.15%
NAPS 8.39 7.69 6.75 5.56 5.11 4.66 4.21 12.17%
Adjusted Per Share Value based on latest NOSH - 208,139
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 213.84 212.39 236.10 146.34 142.31 140.58 123.17 9.62%
EPS 60.23 65.93 74.40 36.13 33.19 33.26 27.61 13.87%
DPS 35.00 25.00 20.00 17.50 15.00 15.00 15.00 15.15%
NAPS 4.1955 3.845 3.3748 2.7801 2.5547 2.3301 2.1055 12.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 15.58 13.20 11.30 12.30 8.30 6.30 4.80 -
P/RPS 3.64 3.11 2.39 4.20 2.92 2.24 1.95 10.95%
P/EPS 12.94 10.01 7.59 17.02 12.50 9.47 8.69 6.85%
EY 7.73 9.99 13.17 5.87 8.00 10.56 11.50 -6.40%
DY 4.49 3.79 3.54 2.85 3.61 4.76 6.25 -5.36%
P/NAPS 1.86 1.72 1.67 2.21 1.62 1.35 1.14 8.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 19/11/09 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 -
Price 17.70 13.50 10.40 12.90 8.40 6.75 4.98 -
P/RPS 4.14 3.18 2.20 4.41 2.95 2.40 2.02 12.69%
P/EPS 14.70 10.24 6.99 17.86 12.65 10.15 9.02 8.47%
EY 6.80 9.77 14.31 5.60 7.90 9.85 11.09 -7.82%
DY 3.95 3.70 3.85 2.71 3.57 4.44 6.02 -6.77%
P/NAPS 2.11 1.76 1.54 2.32 1.64 1.45 1.18 10.16%

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