[UTDPLT] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.48%
YoY- 95.16%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 475,844 472,833 441,733 369,854 328,837 291,515 259,447 49.77%
PBT 135,021 140,827 132,503 107,521 93,975 71,567 65,397 62.07%
Tax -39,092 -46,347 -44,392 -38,278 -33,075 -21,063 -18,901 62.25%
NP 95,929 94,480 88,111 69,243 60,900 50,504 46,496 61.99%
-
NP to SH 95,929 100,456 94,087 75,219 66,876 50,504 46,496 61.99%
-
Tax Rate 28.95% 32.91% 33.50% 35.60% 35.20% 29.43% 28.90% -
Total Cost 379,915 378,353 353,622 300,611 267,937 241,011 212,951 47.04%
-
Net Worth 826,389 805,466 801,986 738,288 768,078 566,384 566,834 28.54%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 62,439 62,439 37,859 37,859 37,859 37,859 30,301 61.86%
Div Payout % 65.09% 62.16% 40.24% 50.33% 56.61% 74.96% 65.17% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 826,389 805,466 801,986 738,288 768,078 566,384 566,834 28.54%
NOSH 208,158 208,130 206,697 198,464 205,919 151,439 151,559 23.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.16% 19.98% 19.95% 18.72% 18.52% 17.32% 17.92% -
ROE 11.61% 12.47% 11.73% 10.19% 8.71% 8.92% 8.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 228.60 227.18 213.71 186.36 159.69 192.50 171.18 21.24%
EPS 46.08 48.27 45.52 37.90 32.48 33.35 30.68 31.11%
DPS 30.00 30.00 18.32 19.08 18.39 25.00 20.00 31.00%
NAPS 3.97 3.87 3.88 3.72 3.73 3.74 3.74 4.05%
Adjusted Per Share Value based on latest NOSH - 198,464
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 114.31 113.59 106.12 88.85 79.00 70.03 62.33 49.77%
EPS 23.05 24.13 22.60 18.07 16.07 12.13 11.17 62.01%
DPS 15.00 15.00 9.10 9.10 9.10 9.10 7.28 61.85%
NAPS 1.9852 1.935 1.9266 1.7736 1.8452 1.3606 1.3617 28.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.86 4.78 4.48 4.42 4.20 4.24 3.98 -
P/RPS 2.13 2.10 2.10 2.37 2.63 2.20 2.32 -5.53%
P/EPS 10.55 9.90 9.84 11.66 12.93 12.71 12.97 -12.85%
EY 9.48 10.10 10.16 8.57 7.73 7.87 7.71 14.75%
DY 6.17 6.28 4.09 4.32 4.38 5.90 5.03 14.57%
P/NAPS 1.22 1.24 1.15 1.19 1.13 1.13 1.06 9.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 -
Price 4.58 4.88 4.68 4.52 4.28 4.44 4.16 -
P/RPS 2.00 2.15 2.19 2.43 2.68 2.31 2.43 -12.16%
P/EPS 9.94 10.11 10.28 11.93 13.18 13.31 13.56 -18.68%
EY 10.06 9.89 9.73 8.39 7.59 7.51 7.37 23.02%
DY 6.55 6.15 3.91 4.22 4.30 5.63 4.81 22.83%
P/NAPS 1.15 1.26 1.21 1.22 1.15 1.19 1.11 2.38%

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