[UTDPLT] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 38.62%
YoY- 1890.74%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 99,814 85,260 67,447 76,316 62,492 53,192 65,562 32.37%
PBT 33,044 21,769 24,492 14,670 10,636 15,599 12,251 93.88%
Tax -15,051 -6,201 -7,684 -4,139 -3,039 -4,039 -3,397 170.00%
NP 17,993 15,568 16,808 10,531 7,597 11,560 8,854 60.50%
-
NP to SH 23,969 15,568 16,808 10,531 7,597 11,560 8,854 94.35%
-
Tax Rate 45.55% 28.49% 31.37% 28.21% 28.57% 25.89% 27.73% -
Total Cost 81,821 69,692 50,639 65,785 54,895 41,632 56,708 27.71%
-
Net Worth 768,078 566,384 566,834 551,551 541,343 531,790 553,374 24.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 37,859 - - - 30,301 - -
Div Payout % - 243.19% - - - 262.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 768,078 566,384 566,834 551,551 541,343 531,790 553,374 24.45%
NOSH 205,919 151,439 151,559 151,525 151,636 151,507 151,609 22.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.03% 18.26% 24.92% 13.80% 12.16% 21.73% 13.50% -
ROE 3.12% 2.75% 2.97% 1.91% 1.40% 2.17% 1.60% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 48.47 56.30 44.50 50.37 41.21 35.11 43.24 7.91%
EPS 11.64 10.28 11.09 6.95 5.01 7.63 5.84 58.44%
DPS 0.00 25.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.73 3.74 3.74 3.64 3.57 3.51 3.65 1.45%
Adjusted Per Share Value based on latest NOSH - 151,525
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 23.98 20.48 16.20 18.33 15.01 12.78 15.75 32.38%
EPS 5.76 3.74 4.04 2.53 1.83 2.78 2.13 94.21%
DPS 0.00 9.10 0.00 0.00 0.00 7.28 0.00 -
NAPS 1.8452 1.3606 1.3617 1.325 1.3005 1.2775 1.3294 24.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.20 4.24 3.98 3.98 3.70 3.66 3.06 -
P/RPS 8.66 7.53 8.94 7.90 8.98 10.42 7.08 14.38%
P/EPS 36.08 41.25 35.89 57.27 73.85 47.97 52.40 -22.04%
EY 2.77 2.42 2.79 1.75 1.35 2.08 1.91 28.15%
DY 0.00 5.90 0.00 0.00 0.00 5.46 0.00 -
P/NAPS 1.13 1.13 1.06 1.09 1.04 1.04 0.84 21.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 -
Price 4.28 4.44 4.16 4.40 4.08 3.68 3.40 -
P/RPS 8.83 7.89 9.35 8.74 9.90 10.48 7.86 8.07%
P/EPS 36.77 43.19 37.51 63.31 81.44 48.23 58.22 -26.40%
EY 2.72 2.32 2.67 1.58 1.23 2.07 1.72 35.77%
DY 0.00 5.63 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 1.15 1.19 1.11 1.21 1.14 1.05 0.93 15.22%

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