[UTDPLT] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -34.28%
YoY- 180.02%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 85,260 67,447 76,316 62,492 53,192 65,562 56,851 30.92%
PBT 21,769 24,492 14,670 10,636 15,599 12,251 1,279 558.26%
Tax -6,201 -7,684 -4,139 -3,039 -4,039 -3,397 -750 307.31%
NP 15,568 16,808 10,531 7,597 11,560 8,854 529 847.34%
-
NP to SH 15,568 16,808 10,531 7,597 11,560 8,854 529 847.34%
-
Tax Rate 28.49% 31.37% 28.21% 28.57% 25.89% 27.73% 58.64% -
Total Cost 69,692 50,639 65,785 54,895 41,632 56,708 56,322 15.21%
-
Net Worth 566,384 566,834 551,551 541,343 531,790 553,374 541,091 3.08%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,859 - - - 30,301 - - -
Div Payout % 243.19% - - - 262.12% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 566,384 566,834 551,551 541,343 531,790 553,374 541,091 3.08%
NOSH 151,439 151,559 151,525 151,636 151,507 151,609 151,142 0.13%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.26% 24.92% 13.80% 12.16% 21.73% 13.50% 0.93% -
ROE 2.75% 2.97% 1.91% 1.40% 2.17% 1.60% 0.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.30 44.50 50.37 41.21 35.11 43.24 37.61 30.76%
EPS 10.28 11.09 6.95 5.01 7.63 5.84 0.35 846.11%
DPS 25.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.74 3.74 3.64 3.57 3.51 3.65 3.58 2.94%
Adjusted Per Share Value based on latest NOSH - 151,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.48 16.20 18.33 15.01 12.78 15.75 13.66 30.89%
EPS 3.74 4.04 2.53 1.83 2.78 2.13 0.13 833.17%
DPS 9.10 0.00 0.00 0.00 7.28 0.00 0.00 -
NAPS 1.3606 1.3617 1.325 1.3005 1.2775 1.3294 1.2999 3.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.24 3.98 3.98 3.70 3.66 3.06 3.08 -
P/RPS 7.53 8.94 7.90 8.98 10.42 7.08 8.19 -5.43%
P/EPS 41.25 35.89 57.27 73.85 47.97 52.40 880.00 -86.92%
EY 2.42 2.79 1.75 1.35 2.08 1.91 0.11 680.73%
DY 5.90 0.00 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 1.13 1.06 1.09 1.04 1.04 0.84 0.86 19.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 -
Price 4.44 4.16 4.40 4.08 3.68 3.40 3.60 -
P/RPS 7.89 9.35 8.74 9.90 10.48 7.86 9.57 -12.04%
P/EPS 43.19 37.51 63.31 81.44 48.23 58.22 1,028.57 -87.84%
EY 2.32 2.67 1.58 1.23 2.07 1.72 0.10 708.79%
DY 5.63 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 1.19 1.11 1.21 1.14 1.05 0.93 1.01 11.52%

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