[UTDPLT] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 35.05%
YoY- 57.82%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 328,837 291,515 259,447 257,562 238,097 222,538 213,130 33.55%
PBT 93,975 71,567 65,397 53,156 39,765 32,039 28,487 121.76%
Tax -33,075 -21,063 -18,901 -14,614 -11,225 -8,383 -5,950 214.12%
NP 60,900 50,504 46,496 38,542 28,540 23,656 22,537 94.12%
-
NP to SH 66,876 50,504 46,496 38,542 28,540 23,656 22,537 106.63%
-
Tax Rate 35.20% 29.43% 28.90% 27.49% 28.23% 26.16% 20.89% -
Total Cost 267,937 241,011 212,951 219,020 209,557 198,882 190,593 25.51%
-
Net Worth 768,078 566,384 566,834 551,551 541,343 531,790 553,374 24.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 37,859 37,859 30,301 30,301 30,301 30,301 30,307 16.00%
Div Payout % 56.61% 74.96% 65.17% 78.62% 106.17% 128.09% 134.48% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 768,078 566,384 566,834 551,551 541,343 531,790 553,374 24.45%
NOSH 205,919 151,439 151,559 151,525 151,636 151,507 151,609 22.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.52% 17.32% 17.92% 14.96% 11.99% 10.63% 10.57% -
ROE 8.71% 8.92% 8.20% 6.99% 5.27% 4.45% 4.07% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 159.69 192.50 171.18 169.98 157.02 146.88 140.58 8.87%
EPS 32.48 33.35 30.68 25.44 18.82 15.61 14.87 68.42%
DPS 18.39 25.00 20.00 20.00 20.00 20.00 20.00 -5.44%
NAPS 3.73 3.74 3.74 3.64 3.57 3.51 3.65 1.45%
Adjusted Per Share Value based on latest NOSH - 151,525
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 79.00 70.03 62.33 61.87 57.20 53.46 51.20 33.56%
EPS 16.07 12.13 11.17 9.26 6.86 5.68 5.41 106.77%
DPS 9.10 9.10 7.28 7.28 7.28 7.28 7.28 16.05%
NAPS 1.8452 1.3606 1.3617 1.325 1.3005 1.2775 1.3294 24.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.20 4.24 3.98 3.98 3.70 3.66 3.06 -
P/RPS 2.63 2.20 2.32 2.34 2.36 2.49 2.18 13.33%
P/EPS 12.93 12.71 12.97 15.65 19.66 23.44 20.59 -26.68%
EY 7.73 7.87 7.71 6.39 5.09 4.27 4.86 36.29%
DY 4.38 5.90 5.03 5.03 5.41 5.46 6.54 -23.47%
P/NAPS 1.13 1.13 1.06 1.09 1.04 1.04 0.84 21.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 -
Price 4.28 4.44 4.16 4.40 4.08 3.68 3.40 -
P/RPS 2.68 2.31 2.43 2.59 2.60 2.51 2.42 7.04%
P/EPS 13.18 13.31 13.56 17.30 21.68 23.57 22.87 -30.77%
EY 7.59 7.51 7.37 5.78 4.61 4.24 4.37 44.53%
DY 4.30 5.63 4.81 4.55 4.90 5.43 5.88 -18.84%
P/NAPS 1.15 1.19 1.11 1.21 1.14 1.05 0.93 15.22%

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