[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -52.54%
YoY- 783.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 472,833 356,473 217,147 99,814 291,515 206,255 138,808 125.88%
PBT 140,758 110,734 61,260 33,044 71,566 49,797 25,306 212.95%
Tax -46,347 -38,191 -24,393 -15,051 -21,063 -14,862 -7,178 245.57%
NP 94,411 72,543 36,867 17,993 50,503 34,935 18,128 199.55%
-
NP to SH 100,387 78,519 42,843 23,969 50,503 34,935 18,128 212.03%
-
Tax Rate 32.93% 34.49% 39.82% 45.55% 29.43% 29.85% 28.36% -
Total Cost 378,422 283,930 180,280 81,821 241,012 171,320 120,680 113.79%
-
Net Worth 791,136 784,987 764,759 768,078 566,700 566,595 551,721 27.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 61,328 - - - 37,881 - - -
Div Payout % 61.09% - - - 75.01% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 791,136 784,987 764,759 768,078 566,700 566,595 551,721 27.07%
NOSH 204,428 202,316 205,580 205,919 151,524 151,496 151,571 22.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.97% 20.35% 16.98% 18.03% 17.32% 16.94% 13.06% -
ROE 12.69% 10.00% 5.60% 3.12% 8.91% 6.17% 3.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 231.30 176.20 105.63 48.47 192.39 136.15 91.58 85.14%
EPS 49.10 38.81 20.84 11.64 33.33 23.06 11.96 155.73%
DPS 30.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.87 3.88 3.72 3.73 3.74 3.74 3.64 4.15%
Adjusted Per Share Value based on latest NOSH - 205,919
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.59 85.64 52.17 23.98 70.03 49.55 33.35 125.87%
EPS 24.12 18.86 10.29 5.76 12.13 8.39 4.35 212.29%
DPS 14.73 0.00 0.00 0.00 9.10 0.00 0.00 -
NAPS 1.9005 1.8858 1.8372 1.8452 1.3614 1.3611 1.3254 27.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.78 4.48 4.42 4.20 4.24 3.98 3.98 -
P/RPS 2.07 2.54 4.18 8.66 2.20 2.92 4.35 -38.96%
P/EPS 9.73 11.54 21.21 36.08 12.72 17.26 33.28 -55.85%
EY 10.27 8.66 4.71 2.77 7.86 5.79 3.01 126.13%
DY 6.28 0.00 0.00 0.00 5.90 0.00 0.00 -
P/NAPS 1.24 1.15 1.19 1.13 1.13 1.06 1.09 8.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 -
Price 4.88 4.68 4.52 4.28 4.44 4.16 4.40 -
P/RPS 2.11 2.66 4.28 8.83 2.31 3.06 4.80 -42.10%
P/EPS 9.94 12.06 21.69 36.77 13.32 18.04 36.79 -58.10%
EY 10.06 8.29 4.61 2.72 7.51 5.54 2.72 138.58%
DY 6.15 0.00 0.00 0.00 5.63 0.00 0.00 -
P/NAPS 1.26 1.21 1.22 1.15 1.19 1.11 1.21 2.72%

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