[UTDPLT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.68%
YoY- 3.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,030,925 674,193 597,463 594,321 526,824 472,833 291,515 23.40%
PBT 397,818 232,985 199,569 181,637 160,661 140,758 71,566 33.06%
Tax -98,259 -53,597 -49,561 -48,609 -31,754 -46,347 -21,063 29.23%
NP 299,559 179,388 150,008 133,028 128,907 94,411 50,503 34.50%
-
NP to SH 299,559 179,401 150,008 133,028 128,907 100,387 50,503 34.50%
-
Tax Rate 24.70% 23.00% 24.83% 26.76% 19.76% 32.93% 29.43% -
Total Cost 731,366 494,805 447,455 461,293 397,917 378,422 241,012 20.30%
-
Net Worth 1,431,922 1,196,839 1,071,931 978,300 890,879 791,136 566,700 16.68%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 104,064 83,258 72,849 62,444 62,444 61,328 37,881 18.32%
Div Payout % 34.74% 46.41% 48.56% 46.94% 48.44% 61.09% 75.01% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,431,922 1,196,839 1,071,931 978,300 890,879 791,136 566,700 16.68%
NOSH 208,128 208,145 208,142 208,148 208,149 204,428 151,524 5.42%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 29.06% 26.61% 25.11% 22.38% 24.47% 19.97% 17.32% -
ROE 20.92% 14.99% 13.99% 13.60% 14.47% 12.69% 8.91% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 495.33 323.90 287.05 285.53 253.10 231.30 192.39 17.05%
EPS 143.93 86.19 72.07 63.91 61.93 49.10 33.33 27.58%
DPS 50.00 40.00 35.00 30.00 30.00 30.00 25.00 12.23%
NAPS 6.88 5.75 5.15 4.70 4.28 3.87 3.74 10.68%
Adjusted Per Share Value based on latest NOSH - 208,124
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 247.66 161.96 143.53 142.77 126.56 113.59 70.03 23.40%
EPS 71.96 43.10 36.04 31.96 30.97 24.12 12.13 34.50%
DPS 25.00 20.00 17.50 15.00 15.00 14.73 9.10 18.32%
NAPS 3.4399 2.8752 2.5751 2.3502 2.1402 1.9005 1.3614 16.68%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 10.30 12.70 9.75 7.05 5.10 4.78 4.24 -
P/RPS 2.08 3.92 3.40 2.47 2.02 2.07 2.20 -0.92%
P/EPS 7.16 14.73 13.53 11.03 8.24 9.73 12.72 -9.12%
EY 13.97 6.79 7.39 9.07 12.14 10.27 7.86 10.05%
DY 4.85 3.15 3.59 4.26 5.88 6.28 5.90 -3.21%
P/NAPS 1.50 2.21 1.89 1.50 1.19 1.24 1.13 4.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 26/02/04 27/02/03 -
Price 10.80 14.30 11.00 7.10 5.00 4.88 4.44 -
P/RPS 2.18 4.41 3.83 2.49 1.98 2.11 2.31 -0.95%
P/EPS 7.50 16.59 15.26 11.11 8.07 9.94 13.32 -9.12%
EY 13.33 6.03 6.55 9.00 12.39 10.06 7.51 10.02%
DY 4.63 2.80 3.18 4.23 6.00 6.15 5.63 -3.20%
P/NAPS 1.57 2.49 2.14 1.51 1.17 1.26 1.19 4.72%

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