[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.53%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,031,774 620,268 603,694 606,265 528,461 475,297 275,006 24.62%
PBT 420,952 190,574 196,358 190,714 149,216 147,645 66,396 36.00%
Tax -103,205 -46,576 -52,834 -54,025 -25,225 -50,921 -19,816 31.62%
NP 317,746 143,998 143,524 136,689 123,990 96,724 46,580 37.67%
-
NP to SH 317,746 144,016 143,524 136,689 123,990 104,692 46,580 37.67%
-
Tax Rate 24.52% 24.44% 26.91% 28.33% 16.91% 34.49% 29.85% -
Total Cost 714,028 476,269 460,170 469,576 404,470 378,573 228,426 20.89%
-
Net Worth 1,404,884 1,157,122 1,063,526 969,811 876,232 784,987 566,595 16.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,404,884 1,157,122 1,063,526 969,811 876,232 784,987 566,595 16.32%
NOSH 208,130 208,115 208,126 208,114 208,131 202,316 151,496 5.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 30.80% 23.22% 23.77% 22.55% 23.46% 20.35% 16.94% -
ROE 22.62% 12.45% 13.50% 14.09% 14.15% 13.34% 8.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 495.73 298.04 290.06 291.31 253.91 234.93 181.53 18.20%
EPS 152.67 69.20 68.96 65.68 59.57 51.75 30.75 30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.75 5.56 5.11 4.66 4.21 3.88 3.74 10.33%
Adjusted Per Share Value based on latest NOSH - 208,138
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 247.86 149.01 145.03 145.64 126.95 114.18 66.06 24.63%
EPS 76.33 34.60 34.48 32.84 29.79 25.15 11.19 37.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.375 2.7798 2.5549 2.3298 2.105 1.8858 1.3611 16.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 11.30 12.30 8.30 6.30 4.80 4.48 3.98 -
P/RPS 2.28 4.13 2.86 2.16 1.89 1.91 2.19 0.67%
P/EPS 7.40 17.77 12.04 9.59 8.06 8.66 12.94 -8.88%
EY 13.51 5.63 8.31 10.43 12.41 11.55 7.73 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.21 1.62 1.35 1.14 1.15 1.06 7.86%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 19/11/07 20/11/06 21/11/05 09/11/04 13/11/03 14/11/02 -
Price 10.40 12.90 8.40 6.75 4.98 4.68 4.16 -
P/RPS 2.10 4.33 2.90 2.32 1.96 1.99 2.29 -1.43%
P/EPS 6.81 18.64 12.18 10.28 8.36 9.04 13.53 -10.80%
EY 14.68 5.36 8.21 9.73 11.96 11.06 7.39 12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.32 1.64 1.45 1.18 1.21 1.11 5.60%

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