[UTDPLT] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.97%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 606,265 599,524 555,680 526,824 528,461 474,894 411,300 29.48%
PBT 190,714 178,976 170,128 160,661 149,216 121,546 108,952 45.19%
Tax -54,025 -50,662 -49,196 -31,754 -25,225 -3,052 -31,184 44.19%
NP 136,689 128,314 120,932 128,907 123,990 118,494 77,768 45.59%
-
NP to SH 136,689 128,314 120,932 128,907 123,990 118,494 77,768 45.59%
-
Tax Rate 28.33% 28.31% 28.92% 19.76% 16.91% 2.51% 28.62% -
Total Cost 469,576 471,210 434,748 397,917 404,470 356,400 333,532 25.59%
-
Net Worth 969,811 932,587 919,682 890,879 876,232 842,818 826,389 11.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 62,444 - - - -
Div Payout % - - - 48.44% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 969,811 932,587 919,682 890,879 876,232 842,818 826,389 11.24%
NOSH 208,114 208,166 208,072 208,149 208,131 208,103 208,158 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.55% 21.40% 21.76% 24.47% 23.46% 24.95% 18.91% -
ROE 14.09% 13.76% 13.15% 14.47% 14.15% 14.06% 9.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 291.31 288.00 267.06 253.10 253.91 228.20 197.59 29.50%
EPS 65.68 61.64 58.12 61.93 59.57 56.94 37.36 45.61%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 4.66 4.48 4.42 4.28 4.21 4.05 3.97 11.26%
Adjusted Per Share Value based on latest NOSH - 208,076
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 145.64 144.02 133.49 126.56 126.95 114.08 98.81 29.48%
EPS 32.84 30.82 29.05 30.97 29.79 28.47 18.68 45.61%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.3298 2.2404 2.2094 2.1402 2.105 2.0247 1.9852 11.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.30 5.35 4.98 5.10 4.80 4.30 4.86 -
P/RPS 2.16 1.86 1.86 2.02 1.89 1.88 2.46 -8.29%
P/EPS 9.59 8.68 8.57 8.24 8.06 7.55 13.01 -18.38%
EY 10.43 11.52 11.67 12.14 12.41 13.24 7.69 22.50%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 1.35 1.19 1.13 1.19 1.14 1.06 1.22 6.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 -
Price 6.75 5.45 5.05 5.00 4.98 4.64 4.58 -
P/RPS 2.32 1.89 1.89 1.98 1.96 2.03 2.32 0.00%
P/EPS 10.28 8.84 8.69 8.07 8.36 8.15 12.26 -11.06%
EY 9.73 11.31 11.51 12.39 11.96 12.27 8.16 12.43%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.22 1.14 1.17 1.18 1.15 1.15 16.69%

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