[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 28.48%
YoY- 188.81%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 434,294 399,256 291,515 275,006 277,616 249,968 222,538 56.35%
PBT 122,520 132,176 71,566 66,396 50,612 42,544 32,039 145.14%
Tax -48,786 -60,204 -21,063 -19,816 -14,356 -12,156 -8,383 224.58%
NP 73,734 71,972 50,503 46,580 36,256 30,388 23,656 113.82%
-
NP to SH 85,686 95,876 50,503 46,580 36,256 30,388 23,656 136.41%
-
Tax Rate 39.82% 45.55% 29.43% 29.85% 28.36% 28.57% 26.16% -
Total Cost 360,560 327,284 241,012 228,426 241,360 219,580 198,882 48.84%
-
Net Worth 764,759 768,078 566,700 566,595 551,721 541,343 531,919 27.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 37,881 - - - 30,308 -
Div Payout % - - 75.01% - - - 128.12% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 764,759 768,078 566,700 566,595 551,721 541,343 531,919 27.47%
NOSH 205,580 205,919 151,524 151,496 151,571 151,636 151,543 22.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.98% 18.03% 17.32% 16.94% 13.06% 12.16% 10.63% -
ROE 11.20% 12.48% 8.91% 8.22% 6.57% 5.61% 4.45% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 211.25 193.89 192.39 181.53 183.16 164.85 146.85 27.51%
EPS 41.68 46.56 33.33 30.75 23.92 20.04 15.61 92.81%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 3.72 3.73 3.74 3.74 3.64 3.57 3.51 3.96%
Adjusted Per Share Value based on latest NOSH - 151,559
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 104.33 95.91 70.03 66.06 66.69 60.05 53.46 56.35%
EPS 20.58 23.03 12.13 11.19 8.71 7.30 5.68 136.45%
DPS 0.00 0.00 9.10 0.00 0.00 0.00 7.28 -
NAPS 1.8372 1.8452 1.3614 1.3611 1.3254 1.3005 1.2778 27.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.42 4.20 4.24 3.98 3.98 3.70 3.66 -
P/RPS 2.09 2.17 2.20 2.19 2.17 2.24 2.49 -11.04%
P/EPS 10.60 9.02 12.72 12.94 16.64 18.46 23.45 -41.18%
EY 9.43 11.09 7.86 7.73 6.01 5.42 4.27 69.83%
DY 0.00 0.00 5.90 0.00 0.00 0.00 5.46 -
P/NAPS 1.19 1.13 1.13 1.06 1.09 1.04 1.04 9.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 -
Price 4.52 4.28 4.44 4.16 4.40 4.08 3.68 -
P/RPS 2.14 2.21 2.31 2.29 2.40 2.48 2.51 -10.11%
P/EPS 10.84 9.19 13.32 13.53 18.39 20.36 23.57 -40.50%
EY 9.22 10.88 7.51 7.39 5.44 4.91 4.24 68.08%
DY 0.00 0.00 5.63 0.00 0.00 0.00 5.43 -
P/NAPS 1.22 1.15 1.19 1.11 1.21 1.14 1.05 10.55%

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