[UTDPLT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.4%
YoY- 194.21%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 265,304 300,768 246,615 226,448 208,992 182,938 156,156 42.15%
PBT 82,104 121,139 106,909 87,666 90,054 73,065 37,117 69.36%
Tax -20,855 -31,188 -27,510 -18,706 -18,665 -16,360 -9,262 71.37%
NP 61,249 89,951 79,399 68,960 71,389 56,705 27,855 68.69%
-
NP to SH 61,249 89,951 79,399 68,960 71,389 56,718 27,855 68.69%
-
Tax Rate 25.40% 25.75% 25.73% 21.34% 20.73% 22.39% 24.95% -
Total Cost 204,055 210,817 167,216 157,488 137,603 126,233 128,301 36.06%
-
Net Worth 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 1,157,255 1,101,292 19.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 104,058 - - - 83,252 - - -
Div Payout % 169.89% - - - 116.62% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,431,848 1,404,833 1,313,257 1,265,550 1,196,754 1,157,255 1,101,292 19.02%
NOSH 208,117 208,123 208,123 208,149 208,131 208,139 208,183 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.09% 29.91% 32.20% 30.45% 34.16% 31.00% 17.84% -
ROE 4.28% 6.40% 6.05% 5.45% 5.97% 4.90% 2.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 127.48 144.51 118.49 108.79 100.41 87.89 75.01 42.18%
EPS 29.43 43.22 38.15 33.13 34.30 27.25 13.38 68.72%
DPS 50.00 0.00 0.00 0.00 40.00 0.00 0.00 -
NAPS 6.88 6.75 6.31 6.08 5.75 5.56 5.29 19.05%
Adjusted Per Share Value based on latest NOSH - 208,149
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.73 72.25 59.24 54.40 50.21 43.95 37.51 42.15%
EPS 14.71 21.61 19.07 16.57 17.15 13.63 6.69 68.68%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.4397 3.3748 3.1548 3.0402 2.875 2.7801 2.6456 19.02%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 10.30 11.30 13.50 13.10 12.70 12.30 13.90 -
P/RPS 8.08 7.82 11.39 12.04 12.65 13.99 18.53 -42.35%
P/EPS 35.00 26.15 35.39 39.54 37.03 45.14 103.89 -51.42%
EY 2.86 3.82 2.83 2.53 2.70 2.22 0.96 106.36%
DY 4.85 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 1.50 1.67 2.14 2.15 2.21 2.21 2.63 -31.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 17/11/08 18/08/08 14/05/08 25/02/08 19/11/07 27/08/07 -
Price 10.80 10.40 11.40 14.30 14.30 12.90 12.10 -
P/RPS 8.47 7.20 9.62 13.14 14.24 14.68 16.13 -34.78%
P/EPS 36.70 24.06 29.88 43.16 41.69 47.34 90.43 -45.03%
EY 2.73 4.16 3.35 2.32 2.40 2.11 1.11 81.70%
DY 4.63 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 1.57 1.54 1.81 2.35 2.49 2.32 2.29 -22.15%

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