[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.36%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 465,201 282,263 126,107 597,463 452,771 271,216 115,212 153.35%
PBT 142,931 69,866 32,749 199,569 147,269 80,451 35,208 154.26%
Tax -34,932 -18,572 -9,310 -49,561 -39,626 -22,776 -9,952 130.78%
NP 107,999 51,294 23,439 150,008 107,643 57,675 25,256 163.22%
-
NP to SH 108,012 51,294 23,439 150,008 107,643 57,675 25,256 163.24%
-
Tax Rate 24.44% 26.58% 28.43% 24.83% 26.91% 28.31% 28.27% -
Total Cost 357,202 230,969 102,668 447,455 345,128 213,541 89,956 150.54%
-
Net Worth 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 9.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 72,849 - - - -
Div Payout % - - - 48.56% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,157,122 1,101,238 1,094,930 1,071,931 1,063,526 1,013,631 1,003,577 9.94%
NOSH 208,115 208,173 208,161 208,142 208,126 208,137 208,211 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.22% 18.17% 18.59% 25.11% 23.77% 21.27% 21.92% -
ROE 9.33% 4.66% 2.14% 13.99% 10.12% 5.69% 2.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 223.53 135.59 60.58 287.05 217.55 130.31 55.33 153.44%
EPS 51.90 24.64 11.26 72.07 51.72 27.71 12.13 163.32%
DPS 0.00 0.00 0.00 35.00 0.00 0.00 0.00 -
NAPS 5.56 5.29 5.26 5.15 5.11 4.87 4.82 9.98%
Adjusted Per Share Value based on latest NOSH - 208,181
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 111.76 67.81 30.29 143.53 108.77 65.15 27.68 153.34%
EPS 25.95 12.32 5.63 36.04 25.86 13.86 6.07 163.17%
DPS 0.00 0.00 0.00 17.50 0.00 0.00 0.00 -
NAPS 2.7798 2.6455 2.6303 2.5751 2.5549 2.435 2.4109 9.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 12.30 13.90 11.00 9.75 8.30 7.60 7.30 -
P/RPS 5.50 10.25 18.16 3.40 3.82 5.83 13.19 -44.15%
P/EPS 23.70 56.41 97.69 13.53 16.05 27.43 60.18 -46.24%
EY 4.22 1.77 1.02 7.39 6.23 3.65 1.66 86.16%
DY 0.00 0.00 0.00 3.59 0.00 0.00 0.00 -
P/NAPS 2.21 2.63 2.09 1.89 1.62 1.56 1.51 28.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 -
Price 12.90 12.10 13.20 11.00 8.40 8.30 8.15 -
P/RPS 5.77 8.92 21.79 3.83 3.86 6.37 14.73 -46.43%
P/EPS 24.86 49.11 117.23 15.26 16.24 29.95 67.19 -48.43%
EY 4.02 2.04 0.85 6.55 6.16 3.34 1.49 93.68%
DY 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
P/NAPS 2.32 2.29 2.51 2.14 1.64 1.70 1.69 23.49%

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