[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 148.74%
YoY- -59.2%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 277,616 249,968 222,538 225,794 207,568 187,732 279,711 -0.50%
PBT 50,612 42,544 32,039 21,920 8,378 11,640 49,392 1.64%
Tax -14,356 -12,156 -8,383 -5,792 -1,894 -788 -9,306 33.61%
NP 36,256 30,388 23,656 16,128 6,484 10,852 40,086 -6.49%
-
NP to SH 36,256 30,388 23,656 16,128 6,484 10,852 40,086 -6.49%
-
Tax Rate 28.36% 28.57% 26.16% 26.42% 22.61% 6.77% 18.84% -
Total Cost 241,360 219,580 198,882 209,666 201,084 176,880 239,625 0.48%
-
Net Worth 551,721 541,343 531,919 553,263 542,353 541,084 539,327 1.53%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 30,308 - - - 30,299 -
Div Payout % - - 128.12% - - - 75.59% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 551,721 541,343 531,919 553,263 542,353 541,084 539,327 1.53%
NOSH 151,571 151,636 151,543 151,578 151,495 151,564 151,496 0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.06% 12.16% 10.63% 7.14% 3.12% 5.78% 14.33% -
ROE 6.57% 5.61% 4.45% 2.92% 1.20% 2.01% 7.43% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 183.16 164.85 146.85 148.96 137.01 123.86 184.63 -0.53%
EPS 23.92 20.04 15.61 10.64 4.28 7.16 26.46 -6.52%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 3.64 3.57 3.51 3.65 3.58 3.57 3.56 1.49%
Adjusted Per Share Value based on latest NOSH - 151,609
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 66.69 60.05 53.46 54.24 49.86 45.10 67.19 -0.49%
EPS 8.71 7.30 5.68 3.87 1.56 2.61 9.63 -6.49%
DPS 0.00 0.00 7.28 0.00 0.00 0.00 7.28 -
NAPS 1.3254 1.3005 1.2778 1.3291 1.3029 1.2998 1.2956 1.53%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.98 3.70 3.66 3.06 3.08 2.90 3.36 -
P/RPS 2.17 2.24 2.49 2.05 2.25 2.34 1.82 12.47%
P/EPS 16.64 18.46 23.45 28.76 71.96 40.50 12.70 19.79%
EY 6.01 5.42 4.27 3.48 1.39 2.47 7.88 -16.56%
DY 0.00 0.00 5.46 0.00 0.00 0.00 5.95 -
P/NAPS 1.09 1.04 1.04 0.84 0.86 0.81 0.94 10.40%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 28/05/01 26/02/01 -
Price 4.40 4.08 3.68 3.40 3.60 2.98 3.08 -
P/RPS 2.40 2.48 2.51 2.28 2.63 2.41 1.67 27.43%
P/EPS 18.39 20.36 23.57 31.95 84.11 41.62 11.64 35.76%
EY 5.44 4.91 4.24 3.13 1.19 2.40 8.59 -26.31%
DY 0.00 0.00 5.43 0.00 0.00 0.00 6.49 -
P/NAPS 1.21 1.14 1.05 0.93 1.01 0.83 0.87 24.67%

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