[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 128.36%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 126,107 597,463 452,771 271,216 115,212 594,321 454,699 -57.50%
PBT 32,749 199,569 147,269 80,451 35,208 181,637 143,036 -62.60%
Tax -9,310 -49,561 -39,626 -22,776 -9,952 -48,609 -40,519 -62.51%
NP 23,439 150,008 107,643 57,675 25,256 133,028 102,517 -62.64%
-
NP to SH 23,439 150,008 107,643 57,675 25,256 133,028 102,517 -62.64%
-
Tax Rate 28.43% 24.83% 26.91% 28.31% 28.27% 26.76% 28.33% -
Total Cost 102,668 447,455 345,128 213,541 89,956 461,293 352,182 -56.06%
-
Net Worth 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 978,300 969,811 8.43%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 72,849 - - - 62,444 - -
Div Payout % - 48.56% - - - 46.94% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 978,300 969,811 8.43%
NOSH 208,161 208,142 208,126 208,137 208,211 208,148 208,114 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.59% 25.11% 23.77% 21.27% 21.92% 22.38% 22.55% -
ROE 2.14% 13.99% 10.12% 5.69% 2.52% 13.60% 10.57% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 60.58 287.05 217.55 130.31 55.33 285.53 218.49 -57.51%
EPS 11.26 72.07 51.72 27.71 12.13 63.91 49.26 -62.64%
DPS 0.00 35.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 5.26 5.15 5.11 4.87 4.82 4.70 4.66 8.41%
Adjusted Per Share Value based on latest NOSH - 208,080
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.29 143.53 108.77 65.15 27.68 142.77 109.23 -57.50%
EPS 5.63 36.04 25.86 13.86 6.07 31.96 24.63 -62.64%
DPS 0.00 17.50 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.6303 2.5751 2.5549 2.435 2.4109 2.3502 2.3298 8.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 11.00 9.75 8.30 7.60 7.30 7.05 6.30 -
P/RPS 18.16 3.40 3.82 5.83 13.19 2.47 2.88 241.69%
P/EPS 97.69 13.53 16.05 27.43 60.18 11.03 12.79 288.32%
EY 1.02 7.39 6.23 3.65 1.66 9.07 7.82 -74.31%
DY 0.00 3.59 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 2.09 1.89 1.62 1.56 1.51 1.50 1.35 33.86%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 -
Price 13.20 11.00 8.40 8.30 8.15 7.10 6.75 -
P/RPS 21.79 3.83 3.86 6.37 14.73 2.49 3.09 268.17%
P/EPS 117.23 15.26 16.24 29.95 67.19 11.11 13.70 318.90%
EY 0.85 6.55 6.16 3.34 1.49 9.00 7.30 -76.18%
DY 0.00 3.18 0.00 0.00 0.00 4.23 0.00 -
P/NAPS 2.51 2.14 1.64 1.70 1.69 1.51 1.45 44.21%

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