[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.62%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 454,699 299,762 138,920 526,824 396,346 237,447 102,825 169.16%
PBT 143,036 89,488 42,532 160,661 111,912 60,773 27,238 201.81%
Tax -40,519 -25,331 -12,299 -31,754 -18,919 -1,526 -7,796 199.74%
NP 102,517 64,157 30,233 128,907 92,993 59,247 19,442 202.64%
-
NP to SH 102,517 64,157 30,233 128,907 92,993 59,247 19,442 202.64%
-
Tax Rate 28.33% 28.31% 28.92% 19.76% 16.91% 2.51% 28.62% -
Total Cost 352,182 235,605 108,687 397,917 303,353 178,200 83,383 161.06%
-
Net Worth 969,811 932,587 919,682 890,879 876,232 842,818 826,389 11.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 62,444 - - - -
Div Payout % - - - 48.44% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 969,811 932,587 919,682 890,879 876,232 842,818 826,389 11.24%
NOSH 208,114 208,166 208,072 208,149 208,131 208,103 208,158 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.55% 21.40% 21.76% 24.47% 23.46% 24.95% 18.91% -
ROE 10.57% 6.88% 3.29% 14.47% 10.61% 7.03% 2.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 218.49 144.00 66.77 253.10 190.43 114.10 49.40 169.20%
EPS 49.26 30.82 14.53 61.93 44.68 28.47 9.34 202.68%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 4.66 4.48 4.42 4.28 4.21 4.05 3.97 11.26%
Adjusted Per Share Value based on latest NOSH - 208,076
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 109.23 72.01 33.37 126.56 95.21 57.04 24.70 169.17%
EPS 24.63 15.41 7.26 30.97 22.34 14.23 4.67 202.68%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.3298 2.2404 2.2094 2.1402 2.105 2.0247 1.9852 11.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.30 5.35 4.98 5.10 4.80 4.30 4.86 -
P/RPS 2.88 3.72 7.46 2.02 2.52 3.77 9.84 -55.88%
P/EPS 12.79 17.36 34.27 8.24 10.74 15.10 52.03 -60.72%
EY 7.82 5.76 2.92 12.14 9.31 6.62 1.92 154.81%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 1.35 1.19 1.13 1.19 1.14 1.06 1.22 6.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 -
Price 6.75 5.45 5.05 5.00 4.98 4.64 4.58 -
P/RPS 3.09 3.78 7.56 1.98 2.62 4.07 9.27 -51.89%
P/EPS 13.70 17.68 34.76 8.07 11.15 16.30 49.04 -57.23%
EY 7.30 5.66 2.88 12.39 8.97 6.14 2.04 133.77%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.22 1.14 1.17 1.18 1.15 1.15 16.69%

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