[UTDPLT] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.38%
YoY- 34.67%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 139,326 117,333 99,814 85,260 67,447 76,316 62,492 70.57%
PBT 49,474 28,216 33,044 21,769 24,492 14,670 10,636 178.39%
Tax -13,798 -9,342 -15,051 -6,201 -7,684 -4,139 -3,039 173.94%
NP 35,676 18,874 17,993 15,568 16,808 10,531 7,597 180.16%
-
NP to SH 35,676 18,874 23,969 15,568 16,808 10,531 7,597 180.16%
-
Tax Rate 27.89% 33.11% 45.55% 28.49% 31.37% 28.21% 28.57% -
Total Cost 103,650 98,459 81,821 69,692 50,639 65,785 54,895 52.70%
-
Net Worth 801,986 738,288 768,078 566,384 566,834 551,551 541,343 29.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 37,859 - - - -
Div Payout % - - - 243.19% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 801,986 738,288 768,078 566,384 566,834 551,551 541,343 29.92%
NOSH 206,697 198,464 205,919 151,439 151,559 151,525 151,636 22.91%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 25.61% 16.09% 18.03% 18.26% 24.92% 13.80% 12.16% -
ROE 4.45% 2.56% 3.12% 2.75% 2.97% 1.91% 1.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 67.41 59.12 48.47 56.30 44.50 50.37 41.21 38.78%
EPS 17.26 9.51 11.64 10.28 11.09 6.95 5.01 127.93%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 3.88 3.72 3.73 3.74 3.74 3.64 3.57 5.70%
Adjusted Per Share Value based on latest NOSH - 151,439
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.47 28.19 23.98 20.48 16.20 18.33 15.01 70.59%
EPS 8.57 4.53 5.76 3.74 4.04 2.53 1.83 179.64%
DPS 0.00 0.00 0.00 9.10 0.00 0.00 0.00 -
NAPS 1.9266 1.7736 1.8452 1.3606 1.3617 1.325 1.3005 29.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.48 4.42 4.20 4.24 3.98 3.98 3.70 -
P/RPS 6.65 7.48 8.66 7.53 8.94 7.90 8.98 -18.13%
P/EPS 25.96 46.48 36.08 41.25 35.89 57.27 73.85 -50.15%
EY 3.85 2.15 2.77 2.42 2.79 1.75 1.35 100.97%
DY 0.00 0.00 0.00 5.90 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.13 1.13 1.06 1.09 1.04 6.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 -
Price 4.68 4.52 4.28 4.44 4.16 4.40 4.08 -
P/RPS 6.94 7.65 8.83 7.89 9.35 8.74 9.90 -21.06%
P/EPS 27.11 47.53 36.77 43.19 37.51 63.31 81.44 -51.93%
EY 3.69 2.10 2.72 2.32 2.67 1.58 1.23 107.86%
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 1.21 1.22 1.15 1.19 1.11 1.21 1.14 4.04%

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