[UTDPLT] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 19.31%
YoY- 459.16%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 399,256 291,515 275,006 277,616 249,968 222,538 225,794 46.27%
PBT 132,176 71,566 66,396 50,612 42,544 32,039 21,920 231.65%
Tax -60,204 -21,063 -19,816 -14,356 -12,156 -8,383 -5,792 376.96%
NP 71,972 50,503 46,580 36,256 30,388 23,656 16,128 171.30%
-
NP to SH 95,876 50,503 46,580 36,256 30,388 23,656 16,128 228.51%
-
Tax Rate 45.55% 29.43% 29.85% 28.36% 28.57% 26.16% 26.42% -
Total Cost 327,284 241,012 228,426 241,360 219,580 198,882 209,666 34.60%
-
Net Worth 768,078 566,700 566,595 551,721 541,343 531,919 553,263 24.47%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 37,881 - - - 30,308 - -
Div Payout % - 75.01% - - - 128.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 768,078 566,700 566,595 551,721 541,343 531,919 553,263 24.47%
NOSH 205,919 151,524 151,496 151,571 151,636 151,543 151,578 22.68%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.03% 17.32% 16.94% 13.06% 12.16% 10.63% 7.14% -
ROE 12.48% 8.91% 8.22% 6.57% 5.61% 4.45% 2.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 193.89 192.39 181.53 183.16 164.85 146.85 148.96 19.23%
EPS 46.56 33.33 30.75 23.92 20.04 15.61 10.64 167.77%
DPS 0.00 25.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.73 3.74 3.74 3.64 3.57 3.51 3.65 1.45%
Adjusted Per Share Value based on latest NOSH - 151,525
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 95.91 70.03 66.06 66.69 60.05 53.46 54.24 46.27%
EPS 23.03 12.13 11.19 8.71 7.30 5.68 3.87 228.74%
DPS 0.00 9.10 0.00 0.00 0.00 7.28 0.00 -
NAPS 1.8452 1.3614 1.3611 1.3254 1.3005 1.2778 1.3291 24.47%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.20 4.24 3.98 3.98 3.70 3.66 3.06 -
P/RPS 2.17 2.20 2.19 2.17 2.24 2.49 2.05 3.86%
P/EPS 9.02 12.72 12.94 16.64 18.46 23.45 28.76 -53.87%
EY 11.09 7.86 7.73 6.01 5.42 4.27 3.48 116.70%
DY 0.00 5.90 0.00 0.00 0.00 5.46 0.00 -
P/NAPS 1.13 1.13 1.06 1.09 1.04 1.04 0.84 21.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 -
Price 4.28 4.44 4.16 4.40 4.08 3.68 3.40 -
P/RPS 2.21 2.31 2.29 2.40 2.48 2.51 2.28 -2.05%
P/EPS 9.19 13.32 13.53 18.39 20.36 23.57 31.95 -56.45%
EY 10.88 7.51 7.39 5.44 4.91 4.24 3.13 129.64%
DY 0.00 5.63 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 1.15 1.19 1.11 1.21 1.14 1.05 0.93 15.22%

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