[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 44.56%
YoY- 113.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 356,473 217,147 99,814 291,515 206,255 138,808 62,492 218.91%
PBT 110,734 61,260 33,044 71,566 49,797 25,306 10,636 376.11%
Tax -38,191 -24,393 -15,051 -21,063 -14,862 -7,178 -3,039 439.69%
NP 72,543 36,867 17,993 50,503 34,935 18,128 7,597 349.47%
-
NP to SH 78,519 42,843 23,969 50,503 34,935 18,128 7,597 373.81%
-
Tax Rate 34.49% 39.82% 45.55% 29.43% 29.85% 28.36% 28.57% -
Total Cost 283,930 180,280 81,821 241,012 171,320 120,680 54,895 198.78%
-
Net Worth 784,987 764,759 768,078 566,700 566,595 551,721 541,343 28.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 37,881 - - - -
Div Payout % - - - 75.01% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 784,987 764,759 768,078 566,700 566,595 551,721 541,343 28.08%
NOSH 202,316 205,580 205,919 151,524 151,496 151,571 151,636 21.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.35% 16.98% 18.03% 17.32% 16.94% 13.06% 12.16% -
ROE 10.00% 5.60% 3.12% 8.91% 6.17% 3.29% 1.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 176.20 105.63 48.47 192.39 136.15 91.58 41.21 163.19%
EPS 38.81 20.84 11.64 33.33 23.06 11.96 5.01 291.01%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 3.88 3.72 3.73 3.74 3.74 3.64 3.57 5.70%
Adjusted Per Share Value based on latest NOSH - 151,439
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 85.64 52.17 23.98 70.03 49.55 33.35 15.01 218.96%
EPS 18.86 10.29 5.76 12.13 8.39 4.35 1.83 372.90%
DPS 0.00 0.00 0.00 9.10 0.00 0.00 0.00 -
NAPS 1.8858 1.8372 1.8452 1.3614 1.3611 1.3254 1.3005 28.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.48 4.42 4.20 4.24 3.98 3.98 3.70 -
P/RPS 2.54 4.18 8.66 2.20 2.92 4.35 8.98 -56.87%
P/EPS 11.54 21.21 36.08 12.72 17.26 33.28 73.85 -70.95%
EY 8.66 4.71 2.77 7.86 5.79 3.01 1.35 244.85%
DY 0.00 0.00 0.00 5.90 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.13 1.13 1.06 1.09 1.04 6.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 -
Price 4.68 4.52 4.28 4.44 4.16 4.40 4.08 -
P/RPS 2.66 4.28 8.83 2.31 3.06 4.80 9.90 -58.32%
P/EPS 12.06 21.69 36.77 13.32 18.04 36.79 81.44 -71.97%
EY 8.29 4.61 2.72 7.51 5.54 2.72 1.23 256.39%
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 1.21 1.22 1.15 1.19 1.11 1.21 1.14 4.04%

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