[UTDPLT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -44.67%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 208,992 182,938 156,156 126,107 143,985 181,555 156,004 21.45%
PBT 90,054 73,065 37,117 32,749 52,300 66,618 45,243 58.03%
Tax -18,665 -16,360 -9,262 -9,310 -9,935 -16,650 -12,824 28.34%
NP 71,389 56,705 27,855 23,439 42,365 49,968 32,419 69.01%
-
NP to SH 71,389 56,718 27,855 23,439 42,365 49,968 32,419 69.01%
-
Tax Rate 20.73% 22.39% 24.95% 28.43% 19.00% 24.99% 28.34% -
Total Cost 137,603 126,233 128,301 102,668 101,620 131,587 123,585 7.40%
-
Net Worth 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 11.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 83,252 - - - 72,863 - - -
Div Payout % 116.62% - - - 171.99% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,196,754 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 11.69%
NOSH 208,131 208,139 208,183 208,161 208,181 208,113 208,080 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 34.16% 31.00% 17.84% 18.59% 29.42% 27.52% 20.78% -
ROE 5.97% 4.90% 2.53% 2.14% 3.95% 4.70% 3.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 100.41 87.89 75.01 60.58 69.16 87.24 74.97 21.44%
EPS 34.30 27.25 13.38 11.26 20.35 24.01 15.58 68.98%
DPS 40.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 5.75 5.56 5.29 5.26 5.15 5.11 4.87 11.67%
Adjusted Per Share Value based on latest NOSH - 208,161
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.21 43.95 37.51 30.29 34.59 43.61 37.48 21.45%
EPS 17.15 13.63 6.69 5.63 10.18 12.00 7.79 68.98%
DPS 20.00 0.00 0.00 0.00 17.50 0.00 0.00 -
NAPS 2.875 2.7801 2.6456 2.6303 2.5756 2.5547 2.4344 11.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 12.70 12.30 13.90 11.00 9.75 8.30 7.60 -
P/RPS 12.65 13.99 18.53 18.16 14.10 9.51 10.14 15.84%
P/EPS 37.03 45.14 103.89 97.69 47.91 34.57 48.78 -16.74%
EY 2.70 2.22 0.96 1.02 2.09 2.89 2.05 20.09%
DY 3.15 0.00 0.00 0.00 3.59 0.00 0.00 -
P/NAPS 2.21 2.21 2.63 2.09 1.89 1.62 1.56 26.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 -
Price 14.30 12.90 12.10 13.20 11.00 8.40 8.30 -
P/RPS 14.24 14.68 16.13 21.79 15.90 9.63 11.07 18.22%
P/EPS 41.69 47.34 90.43 117.23 54.05 34.99 53.27 -15.03%
EY 2.40 2.11 1.11 0.85 1.85 2.86 1.88 17.62%
DY 2.80 0.00 0.00 0.00 3.18 0.00 0.00 -
P/NAPS 2.49 2.32 2.29 2.51 2.14 1.64 1.70 28.88%

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