[UTDPLT] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.21%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 792,543 1,020,023 774,534 607,651 570,613 562,919 475,844 8.87%
PBT 363,582 383,929 287,902 196,910 174,313 175,955 135,021 17.94%
Tax -89,625 -97,529 -62,993 -48,719 -46,262 -36,257 -39,092 14.82%
NP 273,957 286,400 224,909 148,191 128,051 139,698 95,929 19.10%
-
NP to SH 274,582 286,396 224,922 148,191 128,051 139,698 95,929 19.14%
-
Tax Rate 24.65% 25.40% 21.88% 24.74% 26.54% 20.61% 28.95% -
Total Cost 518,586 733,623 549,625 459,460 442,562 423,221 379,915 5.32%
-
Net Worth 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 12.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 145,702 104,058 83,252 72,863 62,437 62,422 62,439 15.16%
Div Payout % 53.06% 36.33% 37.01% 49.17% 48.76% 44.68% 65.09% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 826,389 12.65%
NOSH 208,102 208,120 208,149 208,161 208,211 208,072 208,158 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 34.57% 28.08% 29.04% 24.39% 22.44% 24.82% 20.16% -
ROE 16.25% 19.25% 17.77% 13.53% 12.76% 15.19% 11.61% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 380.84 490.11 372.10 291.91 274.06 270.54 228.60 8.87%
EPS 131.95 137.61 108.06 71.19 61.50 67.14 46.08 19.15%
DPS 70.00 50.00 40.00 35.00 30.00 30.00 30.00 15.15%
NAPS 8.12 7.15 6.08 5.26 4.82 4.42 3.97 12.66%
Adjusted Per Share Value based on latest NOSH - 208,161
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 190.39 245.04 186.07 145.98 137.08 135.23 114.31 8.87%
EPS 65.96 68.80 54.03 35.60 30.76 33.56 23.05 19.14%
DPS 35.00 25.00 20.00 17.50 15.00 15.00 15.00 15.15%
NAPS 4.0594 3.5748 3.0402 2.6303 2.4109 2.2094 1.9852 12.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 13.80 10.40 13.10 11.00 7.30 4.98 4.86 -
P/RPS 3.62 2.12 3.52 3.77 2.66 1.84 2.13 9.23%
P/EPS 10.46 7.56 12.12 15.45 11.87 7.42 10.55 -0.14%
EY 9.56 13.23 8.25 6.47 8.42 13.48 9.48 0.14%
DY 5.07 4.81 3.05 3.18 4.11 6.02 6.17 -3.21%
P/NAPS 1.70 1.45 2.15 2.09 1.51 1.13 1.22 5.68%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 18/05/09 14/05/08 14/05/07 17/05/06 17/05/05 17/05/04 -
Price 14.10 10.90 14.30 13.20 8.15 5.05 4.58 -
P/RPS 3.70 2.22 3.84 4.52 2.97 1.87 2.00 10.79%
P/EPS 10.69 7.92 13.23 18.54 13.25 7.52 9.94 1.21%
EY 9.36 12.62 7.56 5.39 7.55 13.29 10.06 -1.19%
DY 4.96 4.59 2.80 2.65 3.68 5.94 6.55 -4.52%
P/NAPS 1.74 1.52 2.35 2.51 1.69 1.14 1.15 7.14%

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