[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 138.62%
YoY- 459.16%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 99,814 291,515 206,255 138,808 62,492 222,538 169,346 -29.72%
PBT 33,044 71,566 49,797 25,306 10,636 32,039 16,440 59.33%
Tax -15,051 -21,063 -14,862 -7,178 -3,039 -8,383 -4,344 129.14%
NP 17,993 50,503 34,935 18,128 7,597 23,656 12,096 30.34%
-
NP to SH 23,969 50,503 34,935 18,128 7,597 23,656 12,096 57.82%
-
Tax Rate 45.55% 29.43% 29.85% 28.36% 28.57% 26.16% 26.42% -
Total Cost 81,821 241,012 171,320 120,680 54,895 198,882 157,250 -35.33%
-
Net Worth 768,078 566,700 566,595 551,721 541,343 531,919 553,263 24.47%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 37,881 - - - 30,308 - -
Div Payout % - 75.01% - - - 128.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 768,078 566,700 566,595 551,721 541,343 531,919 553,263 24.47%
NOSH 205,919 151,524 151,496 151,571 151,636 151,543 151,578 22.68%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.03% 17.32% 16.94% 13.06% 12.16% 10.63% 7.14% -
ROE 3.12% 8.91% 6.17% 3.29% 1.40% 4.45% 2.19% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 48.47 192.39 136.15 91.58 41.21 146.85 111.72 -42.71%
EPS 11.64 33.33 23.06 11.96 5.01 15.61 7.98 28.64%
DPS 0.00 25.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.73 3.74 3.74 3.64 3.57 3.51 3.65 1.45%
Adjusted Per Share Value based on latest NOSH - 151,525
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 23.98 70.03 49.55 33.35 15.01 53.46 40.68 -29.71%
EPS 5.76 12.13 8.39 4.35 1.83 5.68 2.91 57.71%
DPS 0.00 9.10 0.00 0.00 0.00 7.28 0.00 -
NAPS 1.8452 1.3614 1.3611 1.3254 1.3005 1.2778 1.3291 24.47%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.20 4.24 3.98 3.98 3.70 3.66 3.06 -
P/RPS 8.66 2.20 2.92 4.35 8.98 2.49 2.74 115.51%
P/EPS 36.08 12.72 17.26 33.28 73.85 23.45 38.35 -3.98%
EY 2.77 7.86 5.79 3.01 1.35 4.27 2.61 4.04%
DY 0.00 5.90 0.00 0.00 0.00 5.46 0.00 -
P/NAPS 1.13 1.13 1.06 1.09 1.04 1.04 0.84 21.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 -
Price 4.28 4.44 4.16 4.40 4.08 3.68 3.40 -
P/RPS 8.83 2.31 3.06 4.80 9.90 2.51 3.04 103.70%
P/EPS 36.77 13.32 18.04 36.79 81.44 23.57 42.61 -9.36%
EY 2.72 7.51 5.54 2.72 1.23 4.24 2.35 10.24%
DY 0.00 5.63 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 1.15 1.19 1.11 1.21 1.14 1.05 0.93 15.22%

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