[UTDPLT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.22%
YoY- -5.41%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 160,842 138,920 130,478 158,899 134,622 102,825 116,360 24.11%
PBT 46,956 42,532 48,749 51,139 33,535 27,238 30,093 34.56%
Tax -13,032 -12,299 -12,835 -17,393 6,270 -7,796 -8,156 36.71%
NP 33,924 30,233 35,914 33,746 39,805 19,442 21,937 33.76%
-
NP to SH 33,924 30,233 35,914 33,746 39,805 19,442 21,937 33.76%
-
Tax Rate 27.75% 28.92% 26.33% 34.01% -18.70% 28.62% 27.10% -
Total Cost 126,918 108,687 94,564 125,153 94,817 83,383 94,423 21.81%
-
Net Worth 932,389 919,682 890,567 876,438 843,149 826,389 805,466 10.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 62,422 - - - 62,439 -
Div Payout % - - 173.81% - - - 284.63% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 932,389 919,682 890,567 876,438 843,149 826,389 805,466 10.25%
NOSH 208,122 208,072 208,076 208,180 208,185 208,158 208,130 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 21.09% 21.76% 27.52% 21.24% 29.57% 18.91% 18.85% -
ROE 3.64% 3.29% 4.03% 3.85% 4.72% 2.35% 2.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.28 66.77 62.71 76.33 64.66 49.40 55.91 24.10%
EPS 16.30 14.53 17.26 16.21 19.12 9.34 10.54 33.76%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 30.00 -
NAPS 4.48 4.42 4.28 4.21 4.05 3.97 3.87 10.25%
Adjusted Per Share Value based on latest NOSH - 208,180
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.64 33.37 31.34 38.17 32.34 24.70 27.95 24.12%
EPS 8.15 7.26 8.63 8.11 9.56 4.67 5.27 33.76%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 2.2399 2.2094 2.1394 2.1055 2.0255 1.9852 1.935 10.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.35 4.98 5.10 4.80 4.30 4.86 4.78 -
P/RPS 6.92 7.46 8.13 6.29 6.65 9.84 8.55 -13.16%
P/EPS 32.82 34.27 29.55 29.61 22.49 52.03 45.35 -19.40%
EY 3.05 2.92 3.38 3.38 4.45 1.92 2.21 23.98%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.28 -
P/NAPS 1.19 1.13 1.19 1.14 1.06 1.22 1.24 -2.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 -
Price 5.45 5.05 5.00 4.98 4.64 4.58 4.88 -
P/RPS 7.05 7.56 7.97 6.52 7.18 9.27 8.73 -13.29%
P/EPS 33.44 34.76 28.97 30.72 24.27 49.04 46.30 -19.51%
EY 2.99 2.88 3.45 3.26 4.12 2.04 2.16 24.23%
DY 0.00 0.00 6.00 0.00 0.00 0.00 6.15 -
P/NAPS 1.22 1.14 1.17 1.18 1.15 1.15 1.26 -2.12%

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