[UTDPLT] QoQ 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- -31.91%
YoY- -14.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 223,707 187,753 207,336 265,304 300,768 246,615 226,448 -0.80%
PBT 120,267 86,412 73,777 82,104 121,139 106,909 87,666 23.44%
Tax -27,952 -22,043 -17,976 -20,855 -31,188 -27,510 -18,706 30.67%
NP 92,315 64,369 55,801 61,249 89,951 79,399 68,960 21.44%
-
NP to SH 92,371 65,014 55,797 61,249 89,951 79,399 68,960 21.49%
-
Tax Rate 23.24% 25.51% 24.37% 25.40% 25.75% 25.73% 21.34% -
Total Cost 131,392 123,384 151,535 204,055 210,817 167,216 157,488 -11.36%
-
Net Worth 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 16.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 104,058 - - - -
Div Payout % - - - 169.89% - - - -
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 1,600,570 1,508,807 1,488,058 1,431,848 1,404,833 1,313,257 1,265,550 16.93%
NOSH 208,136 208,111 208,120 208,117 208,123 208,123 208,149 -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 41.27% 34.28% 26.91% 23.09% 29.91% 32.20% 30.45% -
ROE 5.77% 4.31% 3.75% 4.28% 6.40% 6.05% 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 107.48 90.22 99.62 127.48 144.51 118.49 108.79 -0.80%
EPS 44.38 31.24 26.81 29.43 43.22 38.15 33.13 21.49%
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 53.74 45.10 49.81 63.73 72.25 59.24 54.40 -0.80%
EPS 22.19 15.62 13.40 14.71 21.61 19.07 16.57 21.47%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 3.845 3.6246 3.5748 3.4397 3.3748 3.1548 3.0402 16.93%
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 12.28 13.97 10.44 8.08 7.82 11.39 12.04 1.32%
P/EPS 29.74 40.33 38.79 35.00 26.15 35.39 39.54 -17.27%
EY 3.36 2.48 2.58 2.86 3.82 2.83 2.53 20.80%
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 12.56 14.52 10.94 8.47 7.20 9.62 13.14 -2.96%
P/EPS 30.42 41.93 40.66 36.70 24.06 29.88 43.16 -20.78%
EY 3.29 2.38 2.46 2.73 4.16 3.35 2.32 26.19%
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