[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -67.89%
YoY- 180.02%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 291,515 206,255 138,808 62,492 222,538 169,346 103,784 98.70%
PBT 71,566 49,797 25,306 10,636 32,039 16,440 4,189 559.91%
Tax -21,063 -14,862 -7,178 -3,039 -8,383 -4,344 -947 686.42%
NP 50,503 34,935 18,128 7,597 23,656 12,096 3,242 520.62%
-
NP to SH 50,503 34,935 18,128 7,597 23,656 12,096 3,242 520.62%
-
Tax Rate 29.43% 29.85% 28.36% 28.57% 26.16% 26.42% 22.61% -
Total Cost 241,012 171,320 120,680 54,895 198,882 157,250 100,542 78.82%
-
Net Worth 566,700 566,595 551,721 541,343 531,919 553,263 542,353 2.96%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,881 - - - 30,308 - - -
Div Payout % 75.01% - - - 128.12% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 566,700 566,595 551,721 541,343 531,919 553,263 542,353 2.96%
NOSH 151,524 151,496 151,571 151,636 151,543 151,578 151,495 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.32% 16.94% 13.06% 12.16% 10.63% 7.14% 3.12% -
ROE 8.91% 6.17% 3.29% 1.40% 4.45% 2.19% 0.60% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 192.39 136.15 91.58 41.21 146.85 111.72 68.51 98.67%
EPS 33.33 23.06 11.96 5.01 15.61 7.98 2.14 520.54%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.74 3.74 3.64 3.57 3.51 3.65 3.58 2.94%
Adjusted Per Share Value based on latest NOSH - 151,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 70.03 49.55 33.35 15.01 53.46 40.68 24.93 98.71%
EPS 12.13 8.39 4.35 1.83 5.68 2.91 0.78 519.92%
DPS 9.10 0.00 0.00 0.00 7.28 0.00 0.00 -
NAPS 1.3614 1.3611 1.3254 1.3005 1.2778 1.3291 1.3029 2.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.24 3.98 3.98 3.70 3.66 3.06 3.08 -
P/RPS 2.20 2.92 4.35 8.98 2.49 2.74 4.50 -37.85%
P/EPS 12.72 17.26 33.28 73.85 23.45 38.35 143.93 -80.07%
EY 7.86 5.79 3.01 1.35 4.27 2.61 0.69 404.03%
DY 5.90 0.00 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 1.13 1.06 1.09 1.04 1.04 0.84 0.86 19.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 -
Price 4.44 4.16 4.40 4.08 3.68 3.40 3.60 -
P/RPS 2.31 3.06 4.80 9.90 2.51 3.04 5.25 -42.06%
P/EPS 13.32 18.04 36.79 81.44 23.57 42.61 168.22 -81.47%
EY 7.51 5.54 2.72 1.23 4.24 2.35 0.59 442.64%
DY 5.63 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 1.19 1.11 1.21 1.14 1.05 0.93 1.01 11.52%

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