[UTDPLT] QoQ Cumulative 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- 29.76%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 452,771 271,216 115,212 594,321 454,699 299,762 138,920 119.66%
PBT 147,269 80,451 35,208 181,637 143,036 89,488 42,532 128.70%
Tax -39,626 -22,776 -9,952 -48,609 -40,519 -25,331 -12,299 117.98%
NP 107,643 57,675 25,256 133,028 102,517 64,157 30,233 132.98%
-
NP to SH 107,643 57,675 25,256 133,028 102,517 64,157 30,233 132.98%
-
Tax Rate 26.91% 28.31% 28.27% 26.76% 28.33% 28.31% 28.92% -
Total Cost 345,128 213,541 89,956 461,293 352,182 235,605 108,687 115.88%
-
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 10.12% 5.69% 2.52% 13.60% 10.57% 6.88% 3.29% -
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 217.55 130.31 55.33 285.53 218.49 144.00 66.77 119.62%
EPS 51.72 27.71 12.13 63.91 49.26 30.82 14.53 132.94%
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 108.77 65.15 27.68 142.77 109.23 72.01 33.37 119.67%
EPS 25.86 13.86 6.07 31.96 24.63 15.41 7.26 133.05%
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 3.82 5.83 13.19 2.47 2.88 3.72 7.46 -35.96%
P/EPS 16.05 27.43 60.18 11.03 12.79 17.36 34.27 -39.66%
EY 6.23 3.65 1.66 9.07 7.82 5.76 2.92 65.65%
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 3.86 6.37 14.73 2.49 3.09 3.78 7.56 -36.09%
P/EPS 16.24 29.95 67.19 11.11 13.70 17.68 34.76 -39.76%
EY 6.16 3.34 1.49 9.00 7.30 5.66 2.88 65.92%
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