[UTDPLT] QoQ 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- -20.46%
YoY- -15.04%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 181,555 156,004 115,212 139,622 154,937 160,842 138,920 19.51%
PBT 66,618 45,243 35,208 38,601 53,548 46,956 42,532 34.83%
Tax -16,650 -12,824 -9,952 -8,090 -15,188 -13,032 -12,299 22.35%
NP 49,968 32,419 25,256 30,511 38,360 33,924 30,233 39.74%
-
NP to SH 49,968 32,419 25,256 30,511 38,360 33,924 30,233 39.74%
-
Tax Rate 24.99% 28.34% 28.27% 20.96% 28.36% 27.75% 28.92% -
Total Cost 131,587 123,585 89,956 109,111 116,577 126,918 108,687 13.58%
-
Net Worth 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 919,682 10.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 62,437 - - - -
Div Payout % - - - 204.64% - - - -
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 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 919,682 10.15%
NOSH 208,113 208,080 208,211 208,124 208,138 208,122 208,072 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 27.52% 20.78% 21.92% 21.85% 24.76% 21.09% 21.76% -
ROE 4.70% 3.20% 2.52% 3.12% 3.95% 3.64% 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 87.24 74.97 55.33 67.09 74.44 77.28 66.77 19.49%
EPS 24.01 15.58 12.13 14.66 18.43 16.30 14.53 39.72%
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 43.61 37.48 27.68 33.54 37.22 38.64 33.37 19.51%
EPS 12.00 7.79 6.07 7.33 9.22 8.15 7.26 39.75%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.5547 2.4344 2.4109 2.3499 2.3301 2.2399 2.2094 10.15%
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 9.51 10.14 13.19 10.51 8.46 6.92 7.46 17.55%
P/EPS 34.57 48.78 60.18 48.09 34.18 32.82 34.27 0.58%
EY 2.89 2.05 1.66 2.08 2.93 3.05 2.92 -0.68%
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 9.63 11.07 14.73 10.58 9.07 7.05 7.56 17.49%
P/EPS 34.99 53.27 67.19 48.43 36.63 33.44 34.76 0.44%
EY 2.86 1.88 1.49 2.06 2.73 2.99 2.88 -0.46%
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