[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -80.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 526,824 396,346 237,447 102,825 472,833 356,473 217,147 80.07%
PBT 160,661 111,912 60,773 27,238 140,758 110,734 61,260 89.62%
Tax -31,754 -18,919 -1,526 -7,796 -46,347 -38,191 -24,393 19.12%
NP 128,907 92,993 59,247 19,442 94,411 72,543 36,867 129.49%
-
NP to SH 128,907 92,993 59,247 19,442 100,387 78,519 42,843 107.72%
-
Tax Rate 19.76% 16.91% 2.51% 28.62% 32.93% 34.49% 39.82% -
Total Cost 397,917 303,353 178,200 83,383 378,422 283,930 180,280 69.11%
-
Net Worth 890,879 876,232 842,818 826,389 791,136 784,987 764,759 10.66%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 62,444 - - - 61,328 - - -
Div Payout % 48.44% - - - 61.09% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 890,879 876,232 842,818 826,389 791,136 784,987 764,759 10.66%
NOSH 208,149 208,131 208,103 208,158 204,428 202,316 205,580 0.82%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.47% 23.46% 24.95% 18.91% 19.97% 20.35% 16.98% -
ROE 14.47% 10.61% 7.03% 2.35% 12.69% 10.00% 5.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 253.10 190.43 114.10 49.40 231.30 176.20 105.63 78.58%
EPS 61.93 44.68 28.47 9.34 49.10 38.81 20.84 106.01%
DPS 30.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 4.28 4.21 4.05 3.97 3.87 3.88 3.72 9.75%
Adjusted Per Share Value based on latest NOSH - 208,158
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.56 95.21 57.04 24.70 113.59 85.64 52.17 80.06%
EPS 30.97 22.34 14.23 4.67 24.12 18.86 10.29 107.76%
DPS 15.00 0.00 0.00 0.00 14.73 0.00 0.00 -
NAPS 2.1402 2.105 2.0247 1.9852 1.9005 1.8858 1.8372 10.66%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.10 4.80 4.30 4.86 4.78 4.48 4.42 -
P/RPS 2.02 2.52 3.77 9.84 2.07 2.54 4.18 -38.28%
P/EPS 8.24 10.74 15.10 52.03 9.73 11.54 21.21 -46.60%
EY 12.14 9.31 6.62 1.92 10.27 8.66 4.71 87.45%
DY 5.88 0.00 0.00 0.00 6.28 0.00 0.00 -
P/NAPS 1.19 1.14 1.06 1.22 1.24 1.15 1.19 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 -
Price 5.00 4.98 4.64 4.58 4.88 4.68 4.52 -
P/RPS 1.98 2.62 4.07 9.27 2.11 2.66 4.28 -40.04%
P/EPS 8.07 11.15 16.30 49.04 9.94 12.06 21.69 -48.11%
EY 12.39 8.97 6.14 2.04 10.06 8.29 4.61 92.72%
DY 6.00 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 1.17 1.18 1.15 1.15 1.26 1.21 1.22 -2.73%

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