[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.68%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 603,694 542,432 460,848 594,321 606,265 599,524 555,680 5.67%
PBT 196,358 160,902 140,832 181,637 190,714 178,976 170,128 10.02%
Tax -52,834 -45,552 -39,808 -48,609 -54,025 -50,662 -49,196 4.86%
NP 143,524 115,350 101,024 133,028 136,689 128,314 120,932 12.08%
-
NP to SH 143,524 115,350 101,024 133,028 136,689 128,314 120,932 12.08%
-
Tax Rate 26.91% 28.31% 28.27% 26.76% 28.33% 28.31% 28.92% -
Total Cost 460,170 427,082 359,824 461,293 469,576 471,210 434,748 3.85%
-
Net Worth 1,063,526 1,013,631 1,003,577 978,300 969,811 932,587 919,682 10.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 62,444 - - - -
Div Payout % - - - 46.94% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,063,526 1,013,631 1,003,577 978,300 969,811 932,587 919,682 10.16%
NOSH 208,126 208,137 208,211 208,148 208,114 208,166 208,072 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.77% 21.27% 21.92% 22.38% 22.55% 21.40% 21.76% -
ROE 13.50% 11.38% 10.07% 13.60% 14.09% 13.76% 13.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 290.06 260.61 221.34 285.53 291.31 288.00 267.06 5.65%
EPS 68.96 55.42 48.52 63.91 65.68 61.64 58.12 12.06%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 5.11 4.87 4.82 4.70 4.66 4.48 4.42 10.14%
Adjusted Per Share Value based on latest NOSH - 208,124
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 145.03 130.31 110.71 142.77 145.64 144.02 133.49 5.67%
EPS 34.48 27.71 24.27 31.96 32.84 30.82 29.05 12.09%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.5549 2.435 2.4109 2.3502 2.3298 2.2404 2.2094 10.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.30 7.60 7.30 7.05 6.30 5.35 4.98 -
P/RPS 2.86 2.92 3.30 2.47 2.16 1.86 1.86 33.18%
P/EPS 12.04 13.71 15.05 11.03 9.59 8.68 8.57 25.41%
EY 8.31 7.29 6.65 9.07 10.43 11.52 11.67 -20.24%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 1.62 1.56 1.51 1.50 1.35 1.19 1.13 27.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 17/05/05 -
Price 8.40 8.30 8.15 7.10 6.75 5.45 5.05 -
P/RPS 2.90 3.18 3.68 2.49 2.32 1.89 1.89 32.99%
P/EPS 12.18 14.98 16.80 11.11 10.28 8.84 8.69 25.21%
EY 8.21 6.68 5.95 9.00 9.73 11.31 11.51 -20.15%
DY 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
P/NAPS 1.64 1.70 1.69 1.51 1.45 1.22 1.14 27.40%

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