[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 25.7%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 618,796 395,089 207,336 1,030,925 773,831 473,063 226,448 95.33%
PBT 280,456 160,189 73,777 397,818 315,714 194,575 87,666 116.96%
Tax -67,971 -40,019 -17,976 -98,259 -77,404 -46,216 -18,706 136.16%
NP 212,485 120,170 55,801 299,559 238,310 148,359 68,960 111.60%
-
NP to SH 213,182 120,811 55,797 299,559 238,310 148,359 68,960 112.06%
-
Tax Rate 24.24% 24.98% 24.37% 24.70% 24.52% 23.75% 21.34% -
Total Cost 406,311 274,919 151,535 731,366 535,521 324,704 157,488 87.99%
-
Net Worth 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 16.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 104,064 - - - -
Div Payout % - - - 34.74% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,600,477 1,509,096 1,488,058 1,431,922 1,404,884 1,313,335 1,265,550 16.92%
NOSH 208,124 208,151 208,120 208,128 208,131 208,135 208,149 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 34.34% 30.42% 26.91% 29.06% 30.80% 31.36% 30.45% -
ROE 13.32% 8.01% 3.75% 20.92% 16.96% 11.30% 5.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 297.32 189.81 99.62 495.33 371.80 227.29 108.79 95.35%
EPS 102.43 58.04 26.81 143.93 114.50 71.28 33.13 112.08%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 7.69 7.25 7.15 6.88 6.75 6.31 6.08 16.93%
Adjusted Per Share Value based on latest NOSH - 208,117
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 148.65 94.91 49.81 247.66 185.90 113.64 54.40 95.33%
EPS 51.21 29.02 13.40 71.96 57.25 35.64 16.57 112.02%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 3.8448 3.6253 3.5748 3.4399 3.375 3.155 3.0402 16.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 13.20 12.60 10.40 10.30 11.30 13.50 13.10 -
P/RPS 4.44 6.64 10.44 2.08 3.04 5.94 12.04 -48.54%
P/EPS 12.89 21.71 38.79 7.16 9.87 18.94 39.54 -52.60%
EY 7.76 4.61 2.58 13.97 10.13 5.28 2.53 110.95%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.72 1.74 1.45 1.50 1.67 2.14 2.15 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 18/05/09 23/02/09 17/11/08 18/08/08 14/05/08 -
Price 13.50 13.10 10.90 10.80 10.40 11.40 14.30 -
P/RPS 4.54 6.90 10.94 2.18 2.80 5.02 13.14 -50.72%
P/EPS 13.18 22.57 40.66 7.50 9.08 15.99 43.16 -54.61%
EY 7.59 4.43 2.46 13.33 11.01 6.25 2.32 120.21%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 1.76 1.81 1.52 1.57 1.54 1.81 2.35 -17.51%

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