[UTDPLT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.74%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 596,756 592,393 565,775 570,613 594,321 585,177 589,139 0.85%
PBT 199,369 185,670 172,600 174,313 181,637 191,785 189,376 3.47%
Tax -49,361 -47,516 -46,054 -46,262 -48,609 -53,354 -55,559 -7.56%
NP 150,008 138,154 126,546 128,051 133,028 138,431 133,817 7.88%
-
NP to SH 150,008 138,154 126,546 128,051 133,028 138,431 133,817 7.88%
-
Tax Rate 24.76% 25.59% 26.68% 26.54% 26.76% 27.82% 29.34% -
Total Cost 446,748 454,239 439,229 442,562 461,293 446,746 455,322 -1.25%
-
Net Worth 1,072,136 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 9.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 72,863 62,437 62,437 62,437 62,437 62,422 62,422 10.82%
Div Payout % 48.57% 45.19% 49.34% 48.76% 46.94% 45.09% 46.65% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,072,136 1,063,458 1,013,353 1,003,577 978,183 969,927 932,389 9.72%
NOSH 208,181 208,113 208,080 208,211 208,124 208,138 208,122 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.14% 23.32% 22.37% 22.44% 22.38% 23.66% 22.71% -
ROE 13.99% 12.99% 12.49% 12.76% 13.60% 14.27% 14.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 286.65 284.65 271.90 274.06 285.56 281.15 283.07 0.83%
EPS 72.06 66.38 60.82 61.50 63.92 66.51 64.30 7.86%
DPS 35.00 30.00 30.00 30.00 30.00 30.00 30.00 10.79%
NAPS 5.15 5.11 4.87 4.82 4.70 4.66 4.48 9.70%
Adjusted Per Share Value based on latest NOSH - 208,211
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.36 142.31 135.92 137.08 142.77 140.58 141.53 0.85%
EPS 36.04 33.19 30.40 30.76 31.96 33.26 32.15 7.88%
DPS 17.50 15.00 15.00 15.00 15.00 15.00 15.00 10.79%
NAPS 2.5756 2.5547 2.4344 2.4109 2.3499 2.3301 2.2399 9.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.75 8.30 7.60 7.30 7.05 6.30 5.35 -
P/RPS 3.40 2.92 2.80 2.66 2.47 2.24 1.89 47.75%
P/EPS 13.53 12.50 12.50 11.87 11.03 9.47 8.32 38.16%
EY 7.39 8.00 8.00 8.42 9.07 10.56 12.02 -27.63%
DY 3.59 3.61 3.95 4.11 4.26 4.76 5.61 -25.67%
P/NAPS 1.89 1.62 1.56 1.51 1.50 1.35 1.19 36.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 29/08/06 17/05/06 27/02/06 21/11/05 22/08/05 -
Price 11.00 8.40 8.30 8.15 7.10 6.75 5.45 -
P/RPS 3.84 2.95 3.05 2.97 2.49 2.40 1.93 57.99%
P/EPS 15.27 12.65 13.65 13.25 11.11 10.15 8.48 47.85%
EY 6.55 7.90 7.33 7.55 9.00 9.85 11.80 -32.38%
DY 3.18 3.57 3.61 3.68 4.23 4.44 5.50 -30.52%
P/NAPS 2.14 1.64 1.70 1.69 1.51 1.45 1.22 45.29%

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