[UTDPLT] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -15.82%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 139,622 154,937 160,842 138,920 130,478 158,899 134,622 2.45%
PBT 38,601 53,548 46,956 42,532 48,749 51,139 33,535 9.80%
Tax -8,090 -15,188 -13,032 -12,299 -12,835 -17,393 6,270 -
NP 30,511 38,360 33,924 30,233 35,914 33,746 39,805 -16.20%
-
NP to SH 30,511 38,360 33,924 30,233 35,914 33,746 39,805 -16.20%
-
Tax Rate 20.96% 28.36% 27.75% 28.92% 26.33% 34.01% -18.70% -
Total Cost 109,111 116,577 126,918 108,687 94,564 125,153 94,817 9.78%
-
Net Worth 978,183 969,927 932,389 919,682 890,567 876,438 843,149 10.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 62,437 - - - 62,422 - - -
Div Payout % 204.64% - - - 173.81% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 978,183 969,927 932,389 919,682 890,567 876,438 843,149 10.38%
NOSH 208,124 208,138 208,122 208,072 208,076 208,180 208,185 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.85% 24.76% 21.09% 21.76% 27.52% 21.24% 29.57% -
ROE 3.12% 3.95% 3.64% 3.29% 4.03% 3.85% 4.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.09 74.44 77.28 66.77 62.71 76.33 64.66 2.48%
EPS 14.66 18.43 16.30 14.53 17.26 16.21 19.12 -16.18%
DPS 30.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 4.70 4.66 4.48 4.42 4.28 4.21 4.05 10.40%
Adjusted Per Share Value based on latest NOSH - 208,072
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.54 37.22 38.64 33.37 31.34 38.17 32.34 2.45%
EPS 7.33 9.22 8.15 7.26 8.63 8.11 9.56 -16.18%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.3499 2.3301 2.2399 2.2094 2.1394 2.1055 2.0255 10.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.05 6.30 5.35 4.98 5.10 4.80 4.30 -
P/RPS 10.51 8.46 6.92 7.46 8.13 6.29 6.65 35.56%
P/EPS 48.09 34.18 32.82 34.27 29.55 29.61 22.49 65.74%
EY 2.08 2.93 3.05 2.92 3.38 3.38 4.45 -39.68%
DY 4.26 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 1.50 1.35 1.19 1.13 1.19 1.14 1.06 25.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 -
Price 7.10 6.75 5.45 5.05 5.00 4.98 4.64 -
P/RPS 10.58 9.07 7.05 7.56 7.97 6.52 7.18 29.39%
P/EPS 48.43 36.63 33.44 34.76 28.97 30.72 24.27 58.30%
EY 2.06 2.73 2.99 2.88 3.45 3.26 4.12 -36.92%
DY 4.23 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 1.51 1.45 1.22 1.14 1.17 1.18 1.15 19.84%

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