[UTDPLT] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 25.37%
YoY- 51.78%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,090,288 792,543 1,020,023 774,534 607,651 570,613 562,919 11.64%
PBT 397,333 363,582 383,929 287,902 196,910 174,313 175,955 14.53%
Tax -95,403 -89,625 -97,529 -62,993 -48,719 -46,262 -36,257 17.48%
NP 301,930 273,957 286,400 224,909 148,191 128,051 139,698 13.70%
-
NP to SH 301,500 274,582 286,396 224,922 148,191 128,051 139,698 13.67%
-
Tax Rate 24.01% 24.65% 25.40% 21.88% 24.74% 26.54% 20.61% -
Total Cost 788,358 518,586 733,623 549,625 459,460 442,562 423,221 10.91%
-
Net Worth 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 12.43%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 187,318 145,702 104,058 83,252 72,863 62,437 62,422 20.08%
Div Payout % 62.13% 53.06% 36.33% 37.01% 49.17% 48.76% 44.68% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,858,463 1,689,789 1,488,058 1,265,550 1,094,930 1,003,577 919,682 12.43%
NOSH 208,114 208,102 208,120 208,149 208,161 208,211 208,072 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 27.69% 34.57% 28.08% 29.04% 24.39% 22.44% 24.82% -
ROE 16.22% 16.25% 19.25% 17.77% 13.53% 12.76% 15.19% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 523.89 380.84 490.11 372.10 291.91 274.06 270.54 11.63%
EPS 144.87 131.95 137.61 108.06 71.19 61.50 67.14 13.66%
DPS 90.00 70.00 50.00 40.00 35.00 30.00 30.00 20.08%
NAPS 8.93 8.12 7.15 6.08 5.26 4.82 4.42 12.42%
Adjusted Per Share Value based on latest NOSH - 208,149
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 261.92 190.39 245.04 186.07 145.98 137.08 135.23 11.64%
EPS 72.43 65.96 68.80 54.03 35.60 30.76 33.56 13.67%
DPS 45.00 35.00 25.00 20.00 17.50 15.00 15.00 20.08%
NAPS 4.4646 4.0594 3.5748 3.0402 2.6303 2.4109 2.2094 12.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 17.10 13.80 10.40 13.10 11.00 7.30 4.98 -
P/RPS 3.26 3.62 2.12 3.52 3.77 2.66 1.84 9.99%
P/EPS 11.80 10.46 7.56 12.12 15.45 11.87 7.42 8.03%
EY 8.47 9.56 13.23 8.25 6.47 8.42 13.48 -7.44%
DY 5.26 5.07 4.81 3.05 3.18 4.11 6.02 -2.22%
P/NAPS 1.91 1.70 1.45 2.15 2.09 1.51 1.13 9.13%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 16/05/11 17/05/10 18/05/09 14/05/08 14/05/07 17/05/06 17/05/05 -
Price 17.60 14.10 10.90 14.30 13.20 8.15 5.05 -
P/RPS 3.36 3.70 2.22 3.84 4.52 2.97 1.87 10.25%
P/EPS 12.15 10.69 7.92 13.23 18.54 13.25 7.52 8.32%
EY 8.23 9.36 12.62 7.56 5.39 7.55 13.29 -7.67%
DY 5.11 4.96 4.59 2.80 2.65 3.68 5.94 -2.47%
P/NAPS 1.97 1.74 1.52 2.35 2.51 1.69 1.14 9.54%

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