[UTDPLT] QoQ TTM 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- -1.21%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 674,193 609,186 607,803 607,651 596,756 592,393 565,775 12.36%
PBT 232,985 195,231 188,784 196,910 199,369 185,670 172,600 22.07%
Tax -53,597 -44,867 -45,157 -48,719 -49,361 -47,516 -46,054 10.61%
NP 179,388 150,364 143,627 148,191 150,008 138,154 126,546 26.11%
-
NP to SH 179,401 150,377 143,627 148,191 150,008 138,154 126,546 26.11%
-
Tax Rate 23.00% 22.98% 23.92% 24.74% 24.76% 25.59% 26.68% -
Total Cost 494,805 458,822 464,176 459,460 446,748 454,239 439,229 8.24%
-
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 72,863 72,863 72,863 62,437 62,437 21.08%
Div Payout % 46.41% 48.45% 50.73% 49.17% 48.57% 45.19% 49.34% -
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 26.61% 24.68% 23.63% 24.39% 25.14% 23.32% 22.37% -
ROE 14.99% 12.99% 13.04% 13.53% 13.99% 12.99% 12.49% -
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 323.93 292.68 291.95 291.91 286.65 284.65 271.90 12.34%
EPS 86.20 72.25 68.99 71.19 72.06 66.38 60.82 26.09%
DPS 40.00 35.00 35.00 35.00 35.00 30.00 30.00 21.07%
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 161.96 146.34 146.01 145.98 143.36 142.31 135.92 12.35%
EPS 43.10 36.13 34.50 35.60 36.04 33.19 30.40 26.12%
DPS 20.00 17.50 17.50 17.50 17.50 15.00 15.00 21.07%
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 3.92 4.20 4.76 3.77 3.40 2.92 2.80 25.06%
P/EPS 14.73 17.02 20.15 15.45 13.53 12.50 12.50 11.53%
EY 6.79 5.87 4.96 6.47 7.39 8.00 8.00 -10.32%
DY 3.15 2.85 2.52 3.18 3.59 3.61 3.95 -13.96%
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 4.41 4.41 4.14 4.52 3.84 2.95 3.05 27.78%
P/EPS 16.59 17.86 17.54 18.54 15.27 12.65 13.65 13.84%
EY 6.03 5.60 5.70 5.39 6.55 7.90 7.33 -12.17%
DY 2.80 2.71 2.89 2.65 3.18 3.57 3.61 -15.54%
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