[UTDPLT] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -21.26%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 102,825 116,360 139,326 117,333 99,814 85,260 67,447 32.42%
PBT 27,238 30,093 49,474 28,216 33,044 21,769 24,492 7.33%
Tax -7,796 -8,156 -13,798 -9,342 -15,051 -6,201 -7,684 0.96%
NP 19,442 21,937 35,676 18,874 17,993 15,568 16,808 10.18%
-
NP to SH 19,442 21,937 35,676 18,874 23,969 15,568 16,808 10.18%
-
Tax Rate 28.62% 27.10% 27.89% 33.11% 45.55% 28.49% 31.37% -
Total Cost 83,383 94,423 103,650 98,459 81,821 69,692 50,639 39.40%
-
Net Worth 826,389 805,466 801,986 738,288 768,078 566,384 566,834 28.54%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 62,439 - - - 37,859 - -
Div Payout % - 284.63% - - - 243.19% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 826,389 805,466 801,986 738,288 768,078 566,384 566,834 28.54%
NOSH 208,158 208,130 206,697 198,464 205,919 151,439 151,559 23.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.91% 18.85% 25.61% 16.09% 18.03% 18.26% 24.92% -
ROE 2.35% 2.72% 4.45% 2.56% 3.12% 2.75% 2.97% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.40 55.91 67.41 59.12 48.47 56.30 44.50 7.20%
EPS 9.34 10.54 17.26 9.51 11.64 10.28 11.09 -10.80%
DPS 0.00 30.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 3.97 3.87 3.88 3.72 3.73 3.74 3.74 4.05%
Adjusted Per Share Value based on latest NOSH - 198,464
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.70 27.95 33.47 28.19 23.98 20.48 16.20 32.43%
EPS 4.67 5.27 8.57 4.53 5.76 3.74 4.04 10.13%
DPS 0.00 15.00 0.00 0.00 0.00 9.10 0.00 -
NAPS 1.9852 1.935 1.9266 1.7736 1.8452 1.3606 1.3617 28.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.86 4.78 4.48 4.42 4.20 4.24 3.98 -
P/RPS 9.84 8.55 6.65 7.48 8.66 7.53 8.94 6.59%
P/EPS 52.03 45.35 25.96 46.48 36.08 41.25 35.89 28.06%
EY 1.92 2.21 3.85 2.15 2.77 2.42 2.79 -22.03%
DY 0.00 6.28 0.00 0.00 0.00 5.90 0.00 -
P/NAPS 1.22 1.24 1.15 1.19 1.13 1.13 1.06 9.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 -
Price 4.58 4.88 4.68 4.52 4.28 4.44 4.16 -
P/RPS 9.27 8.73 6.94 7.65 8.83 7.89 9.35 -0.57%
P/EPS 49.04 46.30 27.11 47.53 36.77 43.19 37.51 19.54%
EY 2.04 2.16 3.69 2.10 2.72 2.32 2.67 -16.41%
DY 0.00 6.15 0.00 0.00 0.00 5.63 0.00 -
P/NAPS 1.15 1.26 1.21 1.22 1.15 1.19 1.11 2.38%

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