[UTDPLT] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -15.22%
YoY- 38.85%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 197,878 265,304 208,992 143,985 139,622 130,478 116,360 9.24%
PBT 92,341 82,104 90,054 52,300 38,601 48,749 30,093 20.52%
Tax -23,942 -20,855 -18,665 -9,935 -8,090 -12,835 -8,156 19.63%
NP 68,399 61,249 71,389 42,365 30,511 35,914 21,937 20.84%
-
NP to SH 68,293 61,249 71,389 42,365 30,511 35,914 21,937 20.81%
-
Tax Rate 25.93% 25.40% 20.73% 19.00% 20.96% 26.33% 27.10% -
Total Cost 129,479 204,055 137,603 101,620 109,111 94,564 94,423 5.39%
-
Net Worth 1,638,116 1,431,848 1,196,754 1,072,136 978,183 890,567 805,466 12.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 145,702 104,058 83,252 72,863 62,437 62,422 62,439 15.15%
Div Payout % 213.35% 169.89% 116.62% 171.99% 204.64% 173.81% 284.63% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,638,116 1,431,848 1,196,754 1,072,136 978,183 890,567 805,466 12.54%
NOSH 208,146 208,117 208,131 208,181 208,124 208,076 208,130 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.57% 23.09% 34.16% 29.42% 21.85% 27.52% 18.85% -
ROE 4.17% 4.28% 5.97% 3.95% 3.12% 4.03% 2.72% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 95.07 127.48 100.41 69.16 67.09 62.71 55.91 9.24%
EPS 32.81 29.43 34.30 20.35 14.66 17.26 10.54 20.81%
DPS 70.00 50.00 40.00 35.00 30.00 30.00 30.00 15.15%
NAPS 7.87 6.88 5.75 5.15 4.70 4.28 3.87 12.54%
Adjusted Per Share Value based on latest NOSH - 208,181
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.54 63.73 50.21 34.59 33.54 31.34 27.95 9.24%
EPS 16.41 14.71 17.15 10.18 7.33 8.63 5.27 20.82%
DPS 35.00 25.00 20.00 17.50 15.00 15.00 15.00 15.15%
NAPS 3.9352 3.4397 2.875 2.5756 2.3499 2.1394 1.935 12.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 13.90 10.30 12.70 9.75 7.05 5.10 4.78 -
P/RPS 14.62 8.08 12.65 14.10 10.51 8.13 8.55 9.34%
P/EPS 42.37 35.00 37.03 47.91 48.09 29.55 45.35 -1.12%
EY 2.36 2.86 2.70 2.09 2.08 3.38 2.21 1.09%
DY 5.04 4.85 3.15 3.59 4.26 5.88 6.28 -3.59%
P/NAPS 1.77 1.50 2.21 1.89 1.50 1.19 1.24 6.10%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 27/02/06 28/02/05 26/02/04 -
Price 13.34 10.80 14.30 11.00 7.10 5.00 4.88 -
P/RPS 14.03 8.47 14.24 15.90 10.58 7.97 8.73 8.22%
P/EPS 40.66 36.70 41.69 54.05 48.43 28.97 46.30 -2.13%
EY 2.46 2.73 2.40 1.85 2.06 3.45 2.16 2.18%
DY 5.25 4.63 2.80 3.18 4.23 6.00 6.15 -2.60%
P/NAPS 1.70 1.57 2.49 2.14 1.51 1.17 1.26 5.11%

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