[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 92.71%
YoY- 188.81%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 217,147 99,814 291,515 206,255 138,808 62,492 222,538 -1.62%
PBT 61,260 33,044 71,566 49,797 25,306 10,636 32,039 54.23%
Tax -24,393 -15,051 -21,063 -14,862 -7,178 -3,039 -8,383 104.21%
NP 36,867 17,993 50,503 34,935 18,128 7,597 23,656 34.52%
-
NP to SH 42,843 23,969 50,503 34,935 18,128 7,597 23,656 48.74%
-
Tax Rate 39.82% 45.55% 29.43% 29.85% 28.36% 28.57% 26.16% -
Total Cost 180,280 81,821 241,012 171,320 120,680 54,895 198,882 -6.35%
-
Net Worth 764,759 768,078 566,700 566,595 551,721 541,343 531,919 27.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 37,881 - - - 30,308 -
Div Payout % - - 75.01% - - - 128.12% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 764,759 768,078 566,700 566,595 551,721 541,343 531,919 27.47%
NOSH 205,580 205,919 151,524 151,496 151,571 151,636 151,543 22.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.98% 18.03% 17.32% 16.94% 13.06% 12.16% 10.63% -
ROE 5.60% 3.12% 8.91% 6.17% 3.29% 1.40% 4.45% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 105.63 48.47 192.39 136.15 91.58 41.21 146.85 -19.76%
EPS 20.84 11.64 33.33 23.06 11.96 5.01 15.61 21.30%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 3.72 3.73 3.74 3.74 3.64 3.57 3.51 3.96%
Adjusted Per Share Value based on latest NOSH - 151,559
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 52.17 23.98 70.03 49.55 33.35 15.01 53.46 -1.61%
EPS 10.29 5.76 12.13 8.39 4.35 1.83 5.68 48.77%
DPS 0.00 0.00 9.10 0.00 0.00 0.00 7.28 -
NAPS 1.8372 1.8452 1.3614 1.3611 1.3254 1.3005 1.2778 27.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.42 4.20 4.24 3.98 3.98 3.70 3.66 -
P/RPS 4.18 8.66 2.20 2.92 4.35 8.98 2.49 41.38%
P/EPS 21.21 36.08 12.72 17.26 33.28 73.85 23.45 -6.49%
EY 4.71 2.77 7.86 5.79 3.01 1.35 4.27 6.77%
DY 0.00 0.00 5.90 0.00 0.00 0.00 5.46 -
P/NAPS 1.19 1.13 1.13 1.06 1.09 1.04 1.04 9.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 -
Price 4.52 4.28 4.44 4.16 4.40 4.08 3.68 -
P/RPS 4.28 8.83 2.31 3.06 4.80 9.90 2.51 42.86%
P/EPS 21.69 36.77 13.32 18.04 36.79 81.44 23.57 -5.40%
EY 4.61 2.72 7.51 5.54 2.72 1.23 4.24 5.75%
DY 0.00 0.00 5.63 0.00 0.00 0.00 5.43 -
P/NAPS 1.22 1.15 1.19 1.11 1.21 1.14 1.05 10.55%

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