[UTDPLT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -11.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 130,478 158,899 134,622 102,825 116,360 139,326 117,333 7.30%
PBT 48,749 51,139 33,535 27,238 30,093 49,474 28,216 43.74%
Tax -12,835 -17,393 6,270 -7,796 -8,156 -13,798 -9,342 23.46%
NP 35,914 33,746 39,805 19,442 21,937 35,676 18,874 53.25%
-
NP to SH 35,914 33,746 39,805 19,442 21,937 35,676 18,874 53.25%
-
Tax Rate 26.33% 34.01% -18.70% 28.62% 27.10% 27.89% 33.11% -
Total Cost 94,564 125,153 94,817 83,383 94,423 103,650 98,459 -2.64%
-
Net Worth 890,567 876,438 843,149 826,389 805,466 801,986 738,288 13.25%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 62,422 - - - 62,439 - - -
Div Payout % 173.81% - - - 284.63% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 890,567 876,438 843,149 826,389 805,466 801,986 738,288 13.25%
NOSH 208,076 208,180 208,185 208,158 208,130 206,697 198,464 3.18%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 27.52% 21.24% 29.57% 18.91% 18.85% 25.61% 16.09% -
ROE 4.03% 3.85% 4.72% 2.35% 2.72% 4.45% 2.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 62.71 76.33 64.66 49.40 55.91 67.41 59.12 3.98%
EPS 17.26 16.21 19.12 9.34 10.54 17.26 9.51 48.52%
DPS 30.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 4.28 4.21 4.05 3.97 3.87 3.88 3.72 9.75%
Adjusted Per Share Value based on latest NOSH - 208,158
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.34 38.17 32.34 24.70 27.95 33.47 28.19 7.28%
EPS 8.63 8.11 9.56 4.67 5.27 8.57 4.53 53.37%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.1394 2.1055 2.0255 1.9852 1.935 1.9266 1.7736 13.25%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.10 4.80 4.30 4.86 4.78 4.48 4.42 -
P/RPS 8.13 6.29 6.65 9.84 8.55 6.65 7.48 5.68%
P/EPS 29.55 29.61 22.49 52.03 45.35 25.96 46.48 -25.96%
EY 3.38 3.38 4.45 1.92 2.21 3.85 2.15 35.01%
DY 5.88 0.00 0.00 0.00 6.28 0.00 0.00 -
P/NAPS 1.19 1.14 1.06 1.22 1.24 1.15 1.19 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 -
Price 5.00 4.98 4.64 4.58 4.88 4.68 4.52 -
P/RPS 7.97 6.52 7.18 9.27 8.73 6.94 7.65 2.75%
P/EPS 28.97 30.72 24.27 49.04 46.30 27.11 47.53 -28.00%
EY 3.45 3.26 4.12 2.04 2.16 3.69 2.10 39.02%
DY 6.00 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 1.17 1.18 1.15 1.15 1.26 1.21 1.22 -2.73%

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