[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.85%
YoY- 98.77%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 396,346 237,447 102,825 472,833 356,473 217,147 99,814 150.12%
PBT 111,912 60,773 27,238 140,758 110,734 61,260 33,044 125.02%
Tax -18,919 -1,526 -7,796 -46,347 -38,191 -24,393 -15,051 16.42%
NP 92,993 59,247 19,442 94,411 72,543 36,867 17,993 198.03%
-
NP to SH 92,993 59,247 19,442 100,387 78,519 42,843 23,969 146.29%
-
Tax Rate 16.91% 2.51% 28.62% 32.93% 34.49% 39.82% 45.55% -
Total Cost 303,353 178,200 83,383 378,422 283,930 180,280 81,821 138.97%
-
Net Worth 876,232 842,818 826,389 791,136 784,987 764,759 768,078 9.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 61,328 - - - -
Div Payout % - - - 61.09% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 876,232 842,818 826,389 791,136 784,987 764,759 768,078 9.15%
NOSH 208,131 208,103 208,158 204,428 202,316 205,580 205,919 0.71%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.46% 24.95% 18.91% 19.97% 20.35% 16.98% 18.03% -
ROE 10.61% 7.03% 2.35% 12.69% 10.00% 5.60% 3.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 190.43 114.10 49.40 231.30 176.20 105.63 48.47 148.36%
EPS 44.68 28.47 9.34 49.10 38.81 20.84 11.64 144.55%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 4.21 4.05 3.97 3.87 3.88 3.72 3.73 8.38%
Adjusted Per Share Value based on latest NOSH - 208,130
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.21 57.04 24.70 113.59 85.64 52.17 23.98 150.11%
EPS 22.34 14.23 4.67 24.12 18.86 10.29 5.76 146.24%
DPS 0.00 0.00 0.00 14.73 0.00 0.00 0.00 -
NAPS 2.105 2.0247 1.9852 1.9005 1.8858 1.8372 1.8452 9.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.80 4.30 4.86 4.78 4.48 4.42 4.20 -
P/RPS 2.52 3.77 9.84 2.07 2.54 4.18 8.66 -55.98%
P/EPS 10.74 15.10 52.03 9.73 11.54 21.21 36.08 -55.31%
EY 9.31 6.62 1.92 10.27 8.66 4.71 2.77 123.88%
DY 0.00 0.00 0.00 6.28 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.22 1.24 1.15 1.19 1.13 0.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 -
Price 4.98 4.64 4.58 4.88 4.68 4.52 4.28 -
P/RPS 2.62 4.07 9.27 2.11 2.66 4.28 8.83 -55.41%
P/EPS 11.15 16.30 49.04 9.94 12.06 21.69 36.77 -54.76%
EY 8.97 6.14 2.04 10.06 8.29 4.61 2.72 121.07%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 1.15 1.26 1.21 1.22 1.15 1.72%

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