[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.96%
YoY- 18.43%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 299,762 138,920 526,824 396,346 237,447 102,825 472,833 -26.22%
PBT 89,488 42,532 160,661 111,912 60,773 27,238 140,758 -26.08%
Tax -25,331 -12,299 -31,754 -18,919 -1,526 -7,796 -46,347 -33.17%
NP 64,157 30,233 128,907 92,993 59,247 19,442 94,411 -22.72%
-
NP to SH 64,157 30,233 128,907 92,993 59,247 19,442 100,387 -25.82%
-
Tax Rate 28.31% 28.92% 19.76% 16.91% 2.51% 28.62% 32.93% -
Total Cost 235,605 108,687 397,917 303,353 178,200 83,383 378,422 -27.10%
-
Net Worth 932,587 919,682 890,879 876,232 842,818 826,389 791,136 11.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 62,444 - - - 61,328 -
Div Payout % - - 48.44% - - - 61.09% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 932,587 919,682 890,879 876,232 842,818 826,389 791,136 11.60%
NOSH 208,166 208,072 208,149 208,131 208,103 208,158 204,428 1.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 21.40% 21.76% 24.47% 23.46% 24.95% 18.91% 19.97% -
ROE 6.88% 3.29% 14.47% 10.61% 7.03% 2.35% 12.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 144.00 66.77 253.10 190.43 114.10 49.40 231.30 -27.11%
EPS 30.82 14.53 61.93 44.68 28.47 9.34 49.10 -26.71%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 30.00 -
NAPS 4.48 4.42 4.28 4.21 4.05 3.97 3.87 10.25%
Adjusted Per Share Value based on latest NOSH - 208,180
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 72.01 33.37 126.56 95.21 57.04 24.70 113.59 -26.22%
EPS 15.41 7.26 30.97 22.34 14.23 4.67 24.12 -25.84%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 14.73 -
NAPS 2.2404 2.2094 2.1402 2.105 2.0247 1.9852 1.9005 11.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.35 4.98 5.10 4.80 4.30 4.86 4.78 -
P/RPS 3.72 7.46 2.02 2.52 3.77 9.84 2.07 47.86%
P/EPS 17.36 34.27 8.24 10.74 15.10 52.03 9.73 47.15%
EY 5.76 2.92 12.14 9.31 6.62 1.92 10.27 -32.01%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.28 -
P/NAPS 1.19 1.13 1.19 1.14 1.06 1.22 1.24 -2.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 -
Price 5.45 5.05 5.00 4.98 4.64 4.58 4.88 -
P/RPS 3.78 7.56 1.98 2.62 4.07 9.27 2.11 47.55%
P/EPS 17.68 34.76 8.07 11.15 16.30 49.04 9.94 46.85%
EY 5.66 2.88 12.39 8.97 6.14 2.04 10.06 -31.87%
DY 0.00 0.00 6.00 0.00 0.00 0.00 6.15 -
P/NAPS 1.22 1.14 1.17 1.18 1.15 1.15 1.26 -2.12%

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