[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 89.84%
YoY- 783.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 472,833 475,297 434,294 399,256 291,515 275,006 277,616 42.48%
PBT 140,758 147,645 122,520 132,176 71,566 66,396 50,612 97.39%
Tax -46,347 -50,921 -48,786 -60,204 -21,063 -19,816 -14,356 117.97%
NP 94,411 96,724 73,734 71,972 50,503 46,580 36,256 88.94%
-
NP to SH 100,387 104,692 85,686 95,876 50,503 46,580 36,256 96.81%
-
Tax Rate 32.93% 34.49% 39.82% 45.55% 29.43% 29.85% 28.36% -
Total Cost 378,422 378,573 360,560 327,284 241,012 228,426 241,360 34.85%
-
Net Worth 791,136 784,987 764,759 768,078 566,700 566,595 551,721 27.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 61,328 - - - 37,881 - - -
Div Payout % 61.09% - - - 75.01% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 791,136 784,987 764,759 768,078 566,700 566,595 551,721 27.07%
NOSH 204,428 202,316 205,580 205,919 151,524 151,496 151,571 22.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.97% 20.35% 16.98% 18.03% 17.32% 16.94% 13.06% -
ROE 12.69% 13.34% 11.20% 12.48% 8.91% 8.22% 6.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 231.30 234.93 211.25 193.89 192.39 181.53 183.16 16.78%
EPS 49.10 51.75 41.68 46.56 33.33 30.75 23.92 61.30%
DPS 30.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.87 3.88 3.72 3.73 3.74 3.74 3.64 4.15%
Adjusted Per Share Value based on latest NOSH - 205,919
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.59 114.18 104.33 95.91 70.03 66.06 66.69 42.48%
EPS 24.12 25.15 20.58 23.03 12.13 11.19 8.71 96.83%
DPS 14.73 0.00 0.00 0.00 9.10 0.00 0.00 -
NAPS 1.9005 1.8858 1.8372 1.8452 1.3614 1.3611 1.3254 27.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.78 4.48 4.42 4.20 4.24 3.98 3.98 -
P/RPS 2.07 1.91 2.09 2.17 2.20 2.19 2.17 -3.08%
P/EPS 9.73 8.66 10.60 9.02 12.72 12.94 16.64 -30.00%
EY 10.27 11.55 9.43 11.09 7.86 7.73 6.01 42.79%
DY 6.28 0.00 0.00 0.00 5.90 0.00 0.00 -
P/NAPS 1.24 1.15 1.19 1.13 1.13 1.06 1.09 8.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 -
Price 4.88 4.68 4.52 4.28 4.44 4.16 4.40 -
P/RPS 2.11 1.99 2.14 2.21 2.31 2.29 2.40 -8.20%
P/EPS 9.94 9.04 10.84 9.19 13.32 13.53 18.39 -33.57%
EY 10.06 11.06 9.22 10.88 7.51 7.39 5.44 50.49%
DY 6.15 0.00 0.00 0.00 5.63 0.00 0.00 -
P/NAPS 1.26 1.21 1.22 1.15 1.19 1.11 1.21 2.72%

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