[UTDPLT] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,398,386 995,107 816,674 1,030,925 674,193 597,463 594,321 15.32%
PBT 491,541 349,460 372,797 397,818 232,985 199,569 181,637 18.03%
Tax -117,955 -84,753 -91,913 -98,259 -53,597 -49,561 -48,609 15.91%
NP 373,586 264,707 280,884 299,559 179,388 150,008 133,028 18.77%
-
NP to SH 373,951 264,307 281,475 299,559 179,401 150,008 133,028 18.78%
-
Tax Rate 24.00% 24.25% 24.65% 24.70% 23.00% 24.83% 26.76% -
Total Cost 1,024,800 730,400 535,790 731,366 494,805 447,455 461,293 14.22%
-
Net Worth 1,996,007 1,771,204 1,637,982 1,431,922 1,196,839 1,071,931 978,300 12.61%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 249,761 187,318 145,690 104,064 83,258 72,849 62,444 25.97%
Div Payout % 66.79% 70.87% 51.76% 34.74% 46.41% 48.56% 46.94% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,996,007 1,771,204 1,637,982 1,431,922 1,196,839 1,071,931 978,300 12.61%
NOSH 208,134 208,132 208,129 208,128 208,145 208,142 208,148 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.72% 26.60% 34.39% 29.06% 26.61% 25.11% 22.38% -
ROE 18.73% 14.92% 17.18% 20.92% 14.99% 13.99% 13.60% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 671.87 478.11 392.39 495.33 323.90 287.05 285.53 15.32%
EPS 179.67 126.99 135.24 143.93 86.19 72.07 63.91 18.79%
DPS 120.00 90.00 70.00 50.00 40.00 35.00 30.00 25.97%
NAPS 9.59 8.51 7.87 6.88 5.75 5.15 4.70 12.61%
Adjusted Per Share Value based on latest NOSH - 208,117
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 335.93 239.05 196.19 247.66 161.96 143.53 142.77 15.32%
EPS 89.83 63.49 67.62 71.96 43.10 36.04 31.96 18.78%
DPS 60.00 45.00 35.00 25.00 20.00 17.50 15.00 25.97%
NAPS 4.795 4.255 3.9349 3.4399 2.8752 2.5751 2.3502 12.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 19.00 17.10 13.90 10.30 12.70 9.75 7.05 -
P/RPS 2.83 3.58 3.54 2.08 3.92 3.40 2.47 2.29%
P/EPS 10.58 13.47 10.28 7.16 14.73 13.53 11.03 -0.69%
EY 9.46 7.43 9.73 13.97 6.79 7.39 9.07 0.70%
DY 6.32 5.26 5.04 4.85 3.15 3.59 4.26 6.79%
P/NAPS 1.98 2.01 1.77 1.50 2.21 1.89 1.50 4.73%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 24/02/11 22/02/10 23/02/09 25/02/08 26/02/07 27/02/06 -
Price 22.76 16.80 13.34 10.80 14.30 11.00 7.10 -
P/RPS 3.39 3.51 3.40 2.18 4.41 3.83 2.49 5.27%
P/EPS 12.67 13.23 9.86 7.50 16.59 15.26 11.11 2.21%
EY 7.89 7.56 10.14 13.33 6.03 6.55 9.00 -2.16%
DY 5.27 5.36 5.25 4.63 2.80 3.18 4.23 3.73%
P/NAPS 2.37 1.97 1.70 1.57 2.49 2.14 1.51 7.79%

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