[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 110.57%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 473,063 226,448 674,193 465,201 282,263 126,107 597,463 -14.42%
PBT 194,575 87,666 232,985 142,931 69,866 32,749 199,569 -1.67%
Tax -46,216 -18,706 -53,597 -34,932 -18,572 -9,310 -49,561 -4.55%
NP 148,359 68,960 179,388 107,999 51,294 23,439 150,008 -0.73%
-
NP to SH 148,359 68,960 179,401 108,012 51,294 23,439 150,008 -0.73%
-
Tax Rate 23.75% 21.34% 23.00% 24.44% 26.58% 28.43% 24.83% -
Total Cost 324,704 157,488 494,805 357,202 230,969 102,668 447,455 -19.26%
-
Net Worth 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 14.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 83,258 - - - 72,849 -
Div Payout % - - 46.41% - - - 48.56% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,313,335 1,265,550 1,196,839 1,157,122 1,101,238 1,094,930 1,071,931 14.51%
NOSH 208,135 208,149 208,145 208,115 208,173 208,161 208,142 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.36% 30.45% 26.61% 23.22% 18.17% 18.59% 25.11% -
ROE 11.30% 5.45% 14.99% 9.33% 4.66% 2.14% 13.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 227.29 108.79 323.90 223.53 135.59 60.58 287.05 -14.42%
EPS 71.28 33.13 86.19 51.90 24.64 11.26 72.07 -0.73%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 35.00 -
NAPS 6.31 6.08 5.75 5.56 5.29 5.26 5.15 14.51%
Adjusted Per Share Value based on latest NOSH - 208,139
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 113.64 54.40 161.96 111.76 67.81 30.29 143.53 -14.42%
EPS 35.64 16.57 43.10 25.95 12.32 5.63 36.04 -0.74%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 17.50 -
NAPS 3.155 3.0402 2.8752 2.7798 2.6455 2.6303 2.5751 14.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 13.50 13.10 12.70 12.30 13.90 11.00 9.75 -
P/RPS 5.94 12.04 3.92 5.50 10.25 18.16 3.40 45.10%
P/EPS 18.94 39.54 14.73 23.70 56.41 97.69 13.53 25.16%
EY 5.28 2.53 6.79 4.22 1.77 1.02 7.39 -20.09%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.59 -
P/NAPS 2.14 2.15 2.21 2.21 2.63 2.09 1.89 8.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 -
Price 11.40 14.30 14.30 12.90 12.10 13.20 11.00 -
P/RPS 5.02 13.14 4.41 5.77 8.92 21.79 3.83 19.78%
P/EPS 15.99 43.16 16.59 24.86 49.11 117.23 15.26 3.16%
EY 6.25 2.32 6.03 4.02 2.04 0.85 6.55 -3.08%
DY 0.00 0.00 2.80 0.00 0.00 0.00 3.18 -
P/NAPS 1.81 2.35 2.49 2.32 2.29 2.51 2.14 -10.57%

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