[UTDPLT] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 89.02%
YoY- 112.26%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 134,622 102,825 116,360 139,326 117,333 99,814 85,260 35.63%
PBT 33,535 27,238 30,093 49,474 28,216 33,044 21,769 33.41%
Tax 6,270 -7,796 -8,156 -13,798 -9,342 -15,051 -6,201 -
NP 39,805 19,442 21,937 35,676 18,874 17,993 15,568 87.09%
-
NP to SH 39,805 19,442 21,937 35,676 18,874 23,969 15,568 87.09%
-
Tax Rate -18.70% 28.62% 27.10% 27.89% 33.11% 45.55% 28.49% -
Total Cost 94,817 83,383 94,423 103,650 98,459 81,821 69,692 22.80%
-
Net Worth 843,149 826,389 805,466 801,986 738,288 768,078 566,384 30.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 62,439 - - - 37,859 -
Div Payout % - - 284.63% - - - 243.19% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 843,149 826,389 805,466 801,986 738,288 768,078 566,384 30.40%
NOSH 208,185 208,158 208,130 206,697 198,464 205,919 151,439 23.65%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 29.57% 18.91% 18.85% 25.61% 16.09% 18.03% 18.26% -
ROE 4.72% 2.35% 2.72% 4.45% 2.56% 3.12% 2.75% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 64.66 49.40 55.91 67.41 59.12 48.47 56.30 9.67%
EPS 19.12 9.34 10.54 17.26 9.51 11.64 10.28 51.29%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 25.00 -
NAPS 4.05 3.97 3.87 3.88 3.72 3.73 3.74 5.45%
Adjusted Per Share Value based on latest NOSH - 206,697
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.34 24.70 27.95 33.47 28.19 23.98 20.48 35.64%
EPS 9.56 4.67 5.27 8.57 4.53 5.76 3.74 87.05%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 9.10 -
NAPS 2.0255 1.9852 1.935 1.9266 1.7736 1.8452 1.3606 30.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.30 4.86 4.78 4.48 4.42 4.20 4.24 -
P/RPS 6.65 9.84 8.55 6.65 7.48 8.66 7.53 -7.95%
P/EPS 22.49 52.03 45.35 25.96 46.48 36.08 41.25 -33.28%
EY 4.45 1.92 2.21 3.85 2.15 2.77 2.42 50.14%
DY 0.00 0.00 6.28 0.00 0.00 0.00 5.90 -
P/NAPS 1.06 1.22 1.24 1.15 1.19 1.13 1.13 -4.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 -
Price 4.64 4.58 4.88 4.68 4.52 4.28 4.44 -
P/RPS 7.18 9.27 8.73 6.94 7.65 8.83 7.89 -6.09%
P/EPS 24.27 49.04 46.30 27.11 47.53 36.77 43.19 -31.92%
EY 4.12 2.04 2.16 3.69 2.10 2.72 2.32 46.69%
DY 0.00 0.00 6.15 0.00 0.00 0.00 5.63 -
P/NAPS 1.15 1.15 1.26 1.21 1.22 1.15 1.19 -2.25%

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