[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.55%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 594,321 454,699 299,762 138,920 526,824 396,346 237,447 84.03%
PBT 181,637 143,036 89,488 42,532 160,661 111,912 60,773 107.07%
Tax -48,609 -40,519 -25,331 -12,299 -31,754 -18,919 -1,526 898.55%
NP 133,028 102,517 64,157 30,233 128,907 92,993 59,247 71.21%
-
NP to SH 133,028 102,517 64,157 30,233 128,907 92,993 59,247 71.21%
-
Tax Rate 26.76% 28.33% 28.31% 28.92% 19.76% 16.91% 2.51% -
Total Cost 461,293 352,182 235,605 108,687 397,917 303,353 178,200 88.20%
-
Net Worth 978,300 969,811 932,587 919,682 890,879 876,232 842,818 10.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 62,444 - - - 62,444 - - -
Div Payout % 46.94% - - - 48.44% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 978,300 969,811 932,587 919,682 890,879 876,232 842,818 10.41%
NOSH 208,148 208,114 208,166 208,072 208,149 208,131 208,103 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.38% 22.55% 21.40% 21.76% 24.47% 23.46% 24.95% -
ROE 13.60% 10.57% 6.88% 3.29% 14.47% 10.61% 7.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 285.53 218.49 144.00 66.77 253.10 190.43 114.10 84.01%
EPS 63.91 49.26 30.82 14.53 61.93 44.68 28.47 71.19%
DPS 30.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 4.70 4.66 4.48 4.42 4.28 4.21 4.05 10.40%
Adjusted Per Share Value based on latest NOSH - 208,072
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 142.77 109.23 72.01 33.37 126.56 95.21 57.04 84.04%
EPS 31.96 24.63 15.41 7.26 30.97 22.34 14.23 71.24%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.3502 2.3298 2.2404 2.2094 2.1402 2.105 2.0247 10.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.05 6.30 5.35 4.98 5.10 4.80 4.30 -
P/RPS 2.47 2.88 3.72 7.46 2.02 2.52 3.77 -24.50%
P/EPS 11.03 12.79 17.36 34.27 8.24 10.74 15.10 -18.84%
EY 9.07 7.82 5.76 2.92 12.14 9.31 6.62 23.28%
DY 4.26 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 1.50 1.35 1.19 1.13 1.19 1.14 1.06 25.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 -
Price 7.10 6.75 5.45 5.05 5.00 4.98 4.64 -
P/RPS 2.49 3.09 3.78 7.56 1.98 2.62 4.07 -27.86%
P/EPS 11.11 13.70 17.68 34.76 8.07 11.15 16.30 -22.49%
EY 9.00 7.30 5.66 2.88 12.39 8.97 6.14 28.94%
DY 4.23 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 1.51 1.45 1.22 1.14 1.17 1.18 1.15 19.84%

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