[UTDPLT] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 22.92%
YoY- 92.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,247,387 838,317 961,161 864,993 607,803 565,775 589,139 13.31%
PBT 466,003 348,896 363,432 357,694 188,784 172,600 189,376 16.18%
Tax -108,776 -85,019 -92,062 -81,241 -45,157 -46,054 -55,559 11.84%
NP 357,227 263,877 271,370 276,453 143,627 126,546 133,817 17.77%
-
NP to SH 356,829 263,825 272,011 276,466 143,627 126,546 133,817 17.74%
-
Tax Rate 23.34% 24.37% 25.33% 22.71% 23.92% 26.68% 29.34% -
Total Cost 890,160 574,440 689,791 588,540 464,176 439,229 455,322 11.81%
-
Net Worth 1,881,533 1,664,963 1,508,807 1,313,257 1,101,292 1,013,353 932,389 12.40%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 187,318 145,702 104,058 83,252 72,863 62,437 62,422 20.08%
Div Payout % 52.50% 55.23% 38.26% 30.11% 50.73% 49.34% 46.65% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,881,533 1,664,963 1,508,807 1,313,257 1,101,292 1,013,353 932,389 12.40%
NOSH 208,134 208,120 208,111 208,123 208,183 208,080 208,122 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 28.64% 31.48% 28.23% 31.96% 23.63% 22.37% 22.71% -
ROE 18.96% 15.85% 18.03% 21.05% 13.04% 12.49% 14.35% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 599.32 402.80 461.85 415.62 291.95 271.90 283.07 13.31%
EPS 171.44 126.77 130.70 132.84 68.99 60.82 64.30 17.74%
DPS 90.00 70.00 50.00 40.00 35.00 30.00 30.00 20.08%
NAPS 9.04 8.00 7.25 6.31 5.29 4.87 4.48 12.40%
Adjusted Per Share Value based on latest NOSH - 208,123
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 299.66 201.39 230.90 207.80 146.01 135.92 141.53 13.31%
EPS 85.72 63.38 65.35 66.42 34.50 30.40 32.15 17.74%
DPS 45.00 35.00 25.00 20.00 17.50 15.00 15.00 20.08%
NAPS 4.52 3.9997 3.6246 3.1548 2.6456 2.4344 2.2399 12.40%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 19.80 14.18 12.60 13.50 13.90 7.60 5.35 -
P/RPS 3.30 3.52 2.73 3.25 4.76 2.80 1.89 9.72%
P/EPS 11.55 11.19 9.64 10.16 20.15 12.50 8.32 5.61%
EY 8.66 8.94 10.37 9.84 4.96 8.00 12.02 -5.31%
DY 4.55 4.94 3.97 2.96 2.52 3.95 5.61 -3.42%
P/NAPS 2.19 1.77 1.74 2.14 2.63 1.56 1.19 10.69%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 24/08/10 24/08/09 18/08/08 27/08/07 29/08/06 22/08/05 -
Price 18.38 14.84 13.10 11.40 12.10 8.30 5.45 -
P/RPS 3.07 3.68 2.84 2.74 4.14 3.05 1.93 8.03%
P/EPS 10.72 11.71 10.02 8.58 17.54 13.65 8.48 3.98%
EY 9.33 8.54 9.98 11.65 5.70 7.33 11.80 -3.83%
DY 4.90 4.72 3.82 3.51 2.89 3.61 5.50 -1.90%
P/NAPS 2.03 1.86 1.81 1.81 2.29 1.70 1.22 8.85%

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