[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 28.46%
YoY- 180.02%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 291,515 275,006 277,616 249,968 222,538 225,794 207,568 25.33%
PBT 71,566 66,396 50,612 42,544 32,039 21,920 8,378 316.24%
Tax -21,063 -19,816 -14,356 -12,156 -8,383 -5,792 -1,894 396.04%
NP 50,503 46,580 36,256 30,388 23,656 16,128 6,484 291.46%
-
NP to SH 50,503 46,580 36,256 30,388 23,656 16,128 6,484 291.46%
-
Tax Rate 29.43% 29.85% 28.36% 28.57% 26.16% 26.42% 22.61% -
Total Cost 241,012 228,426 241,360 219,580 198,882 209,666 201,084 12.79%
-
Net Worth 566,700 566,595 551,721 541,343 531,919 553,263 542,353 2.96%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,881 - - - 30,308 - - -
Div Payout % 75.01% - - - 128.12% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 566,700 566,595 551,721 541,343 531,919 553,263 542,353 2.96%
NOSH 151,524 151,496 151,571 151,636 151,543 151,578 151,495 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.32% 16.94% 13.06% 12.16% 10.63% 7.14% 3.12% -
ROE 8.91% 8.22% 6.57% 5.61% 4.45% 2.92% 1.20% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 192.39 181.53 183.16 164.85 146.85 148.96 137.01 25.31%
EPS 33.33 30.75 23.92 20.04 15.61 10.64 4.28 291.41%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.74 3.74 3.64 3.57 3.51 3.65 3.58 2.94%
Adjusted Per Share Value based on latest NOSH - 151,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 70.03 66.06 66.69 60.05 53.46 54.24 49.86 25.33%
EPS 12.13 11.19 8.71 7.30 5.68 3.87 1.56 291.02%
DPS 9.10 0.00 0.00 0.00 7.28 0.00 0.00 -
NAPS 1.3614 1.3611 1.3254 1.3005 1.2778 1.3291 1.3029 2.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.24 3.98 3.98 3.70 3.66 3.06 3.08 -
P/RPS 2.20 2.19 2.17 2.24 2.49 2.05 2.25 -1.48%
P/EPS 12.72 12.94 16.64 18.46 23.45 28.76 71.96 -68.40%
EY 7.86 7.73 6.01 5.42 4.27 3.48 1.39 216.39%
DY 5.90 0.00 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 1.13 1.06 1.09 1.04 1.04 0.84 0.86 19.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 -
Price 4.44 4.16 4.40 4.08 3.68 3.40 3.60 -
P/RPS 2.31 2.29 2.40 2.48 2.51 2.28 2.63 -8.26%
P/EPS 13.32 13.53 18.39 20.36 23.57 31.95 84.11 -70.63%
EY 7.51 7.39 5.44 4.91 4.24 3.13 1.19 240.35%
DY 5.63 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 1.19 1.11 1.21 1.14 1.05 0.93 1.01 11.52%

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