[UTDPLT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.58%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 816,674 1,039,135 674,193 596,756 594,321 526,824 472,833 9.52%
PBT 372,797 397,818 232,985 199,369 181,637 160,661 140,827 17.59%
Tax -91,913 -98,259 -53,597 -49,361 -48,609 -31,754 -46,347 12.07%
NP 280,884 299,559 179,388 150,008 133,028 128,907 94,480 19.89%
-
NP to SH 281,475 299,559 179,401 150,008 133,028 128,907 100,456 18.71%
-
Tax Rate 24.65% 24.70% 23.00% 24.76% 26.76% 19.76% 32.91% -
Total Cost 535,790 739,576 494,805 446,748 461,293 397,917 378,353 5.96%
-
Net Worth 1,638,116 1,431,848 1,196,754 1,072,136 978,183 890,567 805,466 12.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 145,702 104,058 83,252 72,863 62,437 62,422 62,439 15.15%
Div Payout % 51.76% 34.74% 46.41% 48.57% 46.94% 48.42% 62.16% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,638,116 1,431,848 1,196,754 1,072,136 978,183 890,567 805,466 12.54%
NOSH 208,146 208,117 208,131 208,181 208,124 208,076 208,130 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.39% 28.83% 26.61% 25.14% 22.38% 24.47% 19.98% -
ROE 17.18% 20.92% 14.99% 13.99% 13.60% 14.47% 12.47% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 392.35 499.30 323.93 286.65 285.56 253.19 227.18 9.52%
EPS 135.23 143.94 86.20 72.06 63.92 61.95 48.27 18.71%
DPS 70.00 50.00 40.00 35.00 30.00 30.00 30.00 15.15%
NAPS 7.87 6.88 5.75 5.15 4.70 4.28 3.87 12.54%
Adjusted Per Share Value based on latest NOSH - 208,181
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 196.19 249.63 161.96 143.36 142.77 126.56 113.59 9.52%
EPS 67.62 71.96 43.10 36.04 31.96 30.97 24.13 18.71%
DPS 35.00 25.00 20.00 17.50 15.00 15.00 15.00 15.15%
NAPS 3.9352 3.4397 2.875 2.5756 2.3499 2.1394 1.935 12.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 13.90 10.30 12.70 9.75 7.05 5.10 4.78 -
P/RPS 3.54 2.06 3.92 3.40 2.47 2.01 2.10 9.08%
P/EPS 10.28 7.16 14.73 13.53 11.03 8.23 9.90 0.62%
EY 9.73 13.97 6.79 7.39 9.07 12.15 10.10 -0.61%
DY 5.04 4.85 3.15 3.59 4.26 5.88 6.28 -3.59%
P/NAPS 1.77 1.50 2.21 1.89 1.50 1.19 1.24 6.10%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 26/02/04 -
Price 13.34 10.80 14.30 11.00 7.10 5.00 4.88 -
P/RPS 3.40 2.16 4.41 3.84 2.49 1.97 2.15 7.93%
P/EPS 9.86 7.50 16.59 15.27 11.11 8.07 10.11 -0.41%
EY 10.14 13.33 6.03 6.55 9.00 12.39 9.89 0.41%
DY 5.25 4.63 2.80 3.18 4.23 6.00 6.15 -2.60%
P/NAPS 1.70 1.57 2.49 2.14 1.51 1.17 1.26 5.11%

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