[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.64%
YoY- 18.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 599,524 555,680 526,824 528,461 474,894 411,300 472,833 17.16%
PBT 178,976 170,128 160,661 149,216 121,546 108,952 140,758 17.38%
Tax -50,662 -49,196 -31,754 -25,225 -3,052 -31,184 -46,347 6.12%
NP 128,314 120,932 128,907 123,990 118,494 77,768 94,411 22.72%
-
NP to SH 128,314 120,932 128,907 123,990 118,494 77,768 100,387 17.79%
-
Tax Rate 28.31% 28.92% 19.76% 16.91% 2.51% 28.62% 32.93% -
Total Cost 471,210 434,748 397,917 404,470 356,400 333,532 378,422 15.75%
-
Net Worth 932,587 919,682 890,879 876,232 842,818 826,389 791,136 11.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 62,444 - - - 61,328 -
Div Payout % - - 48.44% - - - 61.09% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 932,587 919,682 890,879 876,232 842,818 826,389 791,136 11.60%
NOSH 208,166 208,072 208,149 208,131 208,103 208,158 204,428 1.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 21.40% 21.76% 24.47% 23.46% 24.95% 18.91% 19.97% -
ROE 13.76% 13.15% 14.47% 14.15% 14.06% 9.41% 12.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 288.00 267.06 253.10 253.91 228.20 197.59 231.30 15.75%
EPS 61.64 58.12 61.93 59.57 56.94 37.36 49.10 16.38%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 30.00 -
NAPS 4.48 4.42 4.28 4.21 4.05 3.97 3.87 10.25%
Adjusted Per Share Value based on latest NOSH - 208,180
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 144.02 133.49 126.56 126.95 114.08 98.81 113.59 17.16%
EPS 30.82 29.05 30.97 29.79 28.47 18.68 24.12 17.77%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 14.73 -
NAPS 2.2404 2.2094 2.1402 2.105 2.0247 1.9852 1.9005 11.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.35 4.98 5.10 4.80 4.30 4.86 4.78 -
P/RPS 1.86 1.86 2.02 1.89 1.88 2.46 2.07 -6.88%
P/EPS 8.68 8.57 8.24 8.06 7.55 13.01 9.73 -7.33%
EY 11.52 11.67 12.14 12.41 13.24 7.69 10.27 7.96%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.28 -
P/NAPS 1.19 1.13 1.19 1.14 1.06 1.22 1.24 -2.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 -
Price 5.45 5.05 5.00 4.98 4.64 4.58 4.88 -
P/RPS 1.89 1.89 1.98 1.96 2.03 2.32 2.11 -7.08%
P/EPS 8.84 8.69 8.07 8.36 8.15 12.26 9.94 -7.52%
EY 11.31 11.51 12.39 11.96 12.27 8.16 10.06 8.12%
DY 0.00 0.00 6.00 0.00 0.00 0.00 6.15 -
P/NAPS 1.22 1.14 1.17 1.18 1.15 1.15 1.26 -2.12%

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