[UTDPLT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.58%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 609,186 607,803 607,651 596,756 592,393 565,775 570,613 4.45%
PBT 195,231 188,784 196,910 199,369 185,670 172,600 174,313 7.84%
Tax -44,867 -45,157 -48,719 -49,361 -47,516 -46,054 -46,262 -2.01%
NP 150,364 143,627 148,191 150,008 138,154 126,546 128,051 11.29%
-
NP to SH 150,377 143,627 148,191 150,008 138,154 126,546 128,051 11.29%
-
Tax Rate 22.98% 23.92% 24.74% 24.76% 25.59% 26.68% 26.54% -
Total Cost 458,822 464,176 459,460 446,748 454,239 439,229 442,562 2.43%
-
Net Worth 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 9.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 72,863 72,863 72,863 72,863 62,437 62,437 62,437 10.83%
Div Payout % 48.45% 50.73% 49.17% 48.57% 45.19% 49.34% 48.76% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,157,255 1,101,292 1,094,930 1,072,136 1,063,458 1,013,353 1,003,577 9.95%
NOSH 208,139 208,183 208,161 208,181 208,113 208,080 208,211 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.68% 23.63% 24.39% 25.14% 23.32% 22.37% 22.44% -
ROE 12.99% 13.04% 13.53% 13.99% 12.99% 12.49% 12.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 292.68 291.95 291.91 286.65 284.65 271.90 274.06 4.47%
EPS 72.25 68.99 71.19 72.06 66.38 60.82 61.50 11.32%
DPS 35.00 35.00 35.00 35.00 30.00 30.00 30.00 10.81%
NAPS 5.56 5.29 5.26 5.15 5.11 4.87 4.82 9.98%
Adjusted Per Share Value based on latest NOSH - 208,181
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.34 146.01 145.98 143.36 142.31 135.92 137.08 4.45%
EPS 36.13 34.50 35.60 36.04 33.19 30.40 30.76 11.31%
DPS 17.50 17.50 17.50 17.50 15.00 15.00 15.00 10.81%
NAPS 2.7801 2.6456 2.6303 2.5756 2.5547 2.4344 2.4109 9.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 12.30 13.90 11.00 9.75 8.30 7.60 7.30 -
P/RPS 4.20 4.76 3.77 3.40 2.92 2.80 2.66 35.55%
P/EPS 17.02 20.15 15.45 13.53 12.50 12.50 11.87 27.12%
EY 5.87 4.96 6.47 7.39 8.00 8.00 8.42 -21.35%
DY 2.85 2.52 3.18 3.59 3.61 3.95 4.11 -21.63%
P/NAPS 2.21 2.63 2.09 1.89 1.62 1.56 1.51 28.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 14/05/07 26/02/07 20/11/06 29/08/06 17/05/06 -
Price 12.90 12.10 13.20 11.00 8.40 8.30 8.15 -
P/RPS 4.41 4.14 4.52 3.84 2.95 3.05 2.97 30.12%
P/EPS 17.86 17.54 18.54 15.27 12.65 13.65 13.25 22.00%
EY 5.60 5.70 5.39 6.55 7.90 7.33 7.55 -18.04%
DY 2.71 2.89 2.65 3.18 3.57 3.61 3.68 -18.43%
P/NAPS 2.32 2.29 2.51 2.14 1.64 1.70 1.69 23.49%

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