[UTDPLT] YoY TTM 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
QoQ- -3.27%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM 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 1,039,135 674,193 596,756 594,321 15.32%
PBT 491,541 349,460 372,797 397,818 232,985 199,369 181,637 18.03%
Tax -117,955 -84,753 -91,913 -98,259 -53,597 -49,361 -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% 24.76% 26.76% -
Total Cost 1,024,800 730,400 535,790 739,576 494,805 446,748 461,293 14.22%
-
Net Worth 1,996,007 1,771,200 1,638,116 1,431,848 1,196,754 1,072,136 978,183 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 249,761 187,318 145,702 104,058 83,252 72,863 62,437 25.97%
Div Payout % 66.79% 70.87% 51.76% 34.74% 46.41% 48.57% 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 1,771,200 1,638,116 1,431,848 1,196,754 1,072,136 978,183 12.61%
NOSH 208,134 208,131 208,146 208,117 208,131 208,181 208,124 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% 28.83% 26.61% 25.14% 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 671.87 478.11 392.35 499.30 323.93 286.65 285.56 15.31%
EPS 179.67 126.99 135.23 143.94 86.20 72.06 63.92 18.78%
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 335.93 239.05 196.19 249.63 161.96 143.36 142.77 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 3.9352 3.4397 2.875 2.5756 2.3499 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 2.06 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 2.16 4.41 3.84 2.49 5.27%
P/EPS 12.67 13.23 9.86 7.50 16.59 15.27 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