[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.09%
YoY- 120.63%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 790,178 829,344 1,030,925 1,031,774 946,126 905,792 674,193 11.17%
PBT 320,378 295,108 397,818 420,952 389,150 350,664 232,985 23.68%
Tax -80,038 -71,904 -98,259 -103,205 -92,432 -74,824 -53,597 30.68%
NP 240,340 223,204 299,559 317,746 296,718 275,840 179,388 21.55%
-
NP to SH 241,622 223,188 299,559 317,746 296,718 275,840 179,401 21.97%
-
Tax Rate 24.98% 24.37% 24.70% 24.52% 23.75% 21.34% 23.00% -
Total Cost 549,838 606,140 731,366 714,028 649,408 629,952 494,805 7.29%
-
Net Worth 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 16.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 104,064 - - - 83,258 -
Div Payout % - - 34.74% - - - 46.41% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 1,196,839 16.72%
NOSH 208,151 208,120 208,128 208,130 208,135 208,149 208,145 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.42% 26.91% 29.06% 30.80% 31.36% 30.45% 26.61% -
ROE 16.01% 15.00% 20.92% 22.62% 22.59% 21.80% 14.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 379.62 398.49 495.33 495.73 454.57 435.16 323.90 11.17%
EPS 116.08 107.24 143.93 152.67 142.56 132.52 86.19 21.97%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 40.00 -
NAPS 7.25 7.15 6.88 6.75 6.31 6.08 5.75 16.72%
Adjusted Per Share Value based on latest NOSH - 208,123
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 189.82 199.23 247.66 247.86 227.29 217.60 161.96 11.17%
EPS 58.04 53.62 71.96 76.33 71.28 66.27 43.10 21.96%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 3.6253 3.5748 3.4399 3.375 3.155 3.0402 2.8752 16.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 12.60 10.40 10.30 11.30 13.50 13.10 12.70 -
P/RPS 3.32 2.61 2.08 2.28 2.97 3.01 3.92 -10.49%
P/EPS 10.85 9.70 7.16 7.40 9.47 9.89 14.73 -18.45%
EY 9.21 10.31 13.97 13.51 10.56 10.12 6.79 22.55%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.15 -
P/NAPS 1.74 1.45 1.50 1.67 2.14 2.15 2.21 -14.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 -
Price 13.10 10.90 10.80 10.40 11.40 14.30 14.30 -
P/RPS 3.45 2.74 2.18 2.10 2.51 3.29 4.41 -15.11%
P/EPS 11.29 10.16 7.50 6.81 8.00 10.79 16.59 -22.64%
EY 8.86 9.84 13.33 14.68 12.51 9.27 6.03 29.27%
DY 0.00 0.00 4.63 0.00 0.00 0.00 2.80 -
P/NAPS 1.81 1.52 1.57 1.54 1.81 2.35 2.49 -19.17%

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