[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.18%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 474,894 411,300 472,833 475,297 434,294 399,256 291,515 38.49%
PBT 121,546 108,952 140,758 147,645 122,520 132,176 71,566 42.39%
Tax -3,052 -31,184 -46,347 -50,921 -48,786 -60,204 -21,063 -72.44%
NP 118,494 77,768 94,411 96,724 73,734 71,972 50,503 76.66%
-
NP to SH 118,494 77,768 100,387 104,692 85,686 95,876 50,503 76.66%
-
Tax Rate 2.51% 28.62% 32.93% 34.49% 39.82% 45.55% 29.43% -
Total Cost 356,400 333,532 378,422 378,573 360,560 327,284 241,012 29.82%
-
Net Worth 842,818 826,389 791,136 784,987 764,759 768,078 566,700 30.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 61,328 - - - 37,881 -
Div Payout % - - 61.09% - - - 75.01% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 842,818 826,389 791,136 784,987 764,759 768,078 566,700 30.32%
NOSH 208,103 208,158 204,428 202,316 205,580 205,919 151,524 23.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 24.95% 18.91% 19.97% 20.35% 16.98% 18.03% 17.32% -
ROE 14.06% 9.41% 12.69% 13.34% 11.20% 12.48% 8.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 228.20 197.59 231.30 234.93 211.25 193.89 192.39 12.06%
EPS 56.94 37.36 49.10 51.75 41.68 46.56 33.33 42.95%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 25.00 -
NAPS 4.05 3.97 3.87 3.88 3.72 3.73 3.74 5.45%
Adjusted Per Share Value based on latest NOSH - 206,697
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 114.08 98.81 113.59 114.18 104.33 95.91 70.03 38.48%
EPS 28.47 18.68 24.12 25.15 20.58 23.03 12.13 76.70%
DPS 0.00 0.00 14.73 0.00 0.00 0.00 9.10 -
NAPS 2.0247 1.9852 1.9005 1.8858 1.8372 1.8452 1.3614 30.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.30 4.86 4.78 4.48 4.42 4.20 4.24 -
P/RPS 1.88 2.46 2.07 1.91 2.09 2.17 2.20 -9.95%
P/EPS 7.55 13.01 9.73 8.66 10.60 9.02 12.72 -29.39%
EY 13.24 7.69 10.27 11.55 9.43 11.09 7.86 41.61%
DY 0.00 0.00 6.28 0.00 0.00 0.00 5.90 -
P/NAPS 1.06 1.22 1.24 1.15 1.19 1.13 1.13 -4.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 -
Price 4.64 4.58 4.88 4.68 4.52 4.28 4.44 -
P/RPS 2.03 2.32 2.11 1.99 2.14 2.21 2.31 -8.26%
P/EPS 8.15 12.26 9.94 9.04 10.84 9.19 13.32 -27.94%
EY 12.27 8.16 10.06 11.06 9.22 10.88 7.51 38.76%
DY 0.00 0.00 6.15 0.00 0.00 0.00 5.63 -
P/NAPS 1.15 1.15 1.26 1.21 1.22 1.15 1.19 -2.25%

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