[UTDPLT] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -22.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 526,824 528,461 474,894 411,300 472,833 475,297 434,294 13.67%
PBT 160,661 149,216 121,546 108,952 140,758 147,645 122,520 19.70%
Tax -31,754 -25,225 -3,052 -31,184 -46,347 -50,921 -48,786 -24.79%
NP 128,907 123,990 118,494 77,768 94,411 96,724 73,734 44.87%
-
NP to SH 128,907 123,990 118,494 77,768 100,387 104,692 85,686 31.13%
-
Tax Rate 19.76% 16.91% 2.51% 28.62% 32.93% 34.49% 39.82% -
Total Cost 397,917 404,470 356,400 333,532 378,422 378,573 360,560 6.76%
-
Net Worth 890,879 876,232 842,818 826,389 791,136 784,987 764,759 10.66%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 62,444 - - - 61,328 - - -
Div Payout % 48.44% - - - 61.09% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 890,879 876,232 842,818 826,389 791,136 784,987 764,759 10.66%
NOSH 208,149 208,131 208,103 208,158 204,428 202,316 205,580 0.82%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.47% 23.46% 24.95% 18.91% 19.97% 20.35% 16.98% -
ROE 14.47% 14.15% 14.06% 9.41% 12.69% 13.34% 11.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 253.10 253.91 228.20 197.59 231.30 234.93 211.25 12.74%
EPS 61.93 59.57 56.94 37.36 49.10 51.75 41.68 30.05%
DPS 30.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 4.28 4.21 4.05 3.97 3.87 3.88 3.72 9.75%
Adjusted Per Share Value based on latest NOSH - 208,158
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.56 126.95 114.08 98.81 113.59 114.18 104.33 13.67%
EPS 30.97 29.79 28.47 18.68 24.12 25.15 20.58 31.15%
DPS 15.00 0.00 0.00 0.00 14.73 0.00 0.00 -
NAPS 2.1402 2.105 2.0247 1.9852 1.9005 1.8858 1.8372 10.66%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.10 4.80 4.30 4.86 4.78 4.48 4.42 -
P/RPS 2.02 1.89 1.88 2.46 2.07 1.91 2.09 -2.23%
P/EPS 8.24 8.06 7.55 13.01 9.73 8.66 10.60 -15.39%
EY 12.14 12.41 13.24 7.69 10.27 11.55 9.43 18.25%
DY 5.88 0.00 0.00 0.00 6.28 0.00 0.00 -
P/NAPS 1.19 1.14 1.06 1.22 1.24 1.15 1.19 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 -
Price 5.00 4.98 4.64 4.58 4.88 4.68 4.52 -
P/RPS 1.98 1.96 2.03 2.32 2.11 1.99 2.14 -5.02%
P/EPS 8.07 8.36 8.15 12.26 9.94 9.04 10.84 -17.78%
EY 12.39 11.96 12.27 8.16 10.06 11.06 9.22 21.66%
DY 6.00 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 1.17 1.18 1.15 1.15 1.26 1.21 1.22 -2.73%

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