[UTDPLT] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.82%
YoY- 55.36%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 562,919 526,824 512,706 493,133 475,844 472,833 441,733 17.52%
PBT 175,955 160,661 142,005 140,340 135,021 140,827 132,503 20.79%
Tax -36,257 -31,754 -27,075 -23,480 -39,092 -46,347 -44,392 -12.61%
NP 139,698 128,907 114,930 116,860 95,929 94,480 88,111 35.93%
-
NP to SH 139,698 128,907 114,930 116,860 95,929 100,456 94,087 30.11%
-
Tax Rate 20.61% 19.76% 19.07% 16.73% 28.95% 32.91% 33.50% -
Total Cost 423,221 397,917 397,776 376,273 379,915 378,353 353,622 12.71%
-
Net Worth 919,682 890,567 876,438 843,149 826,389 805,466 801,986 9.54%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 62,422 62,422 62,439 62,439 62,439 62,439 37,859 39.52%
Div Payout % 44.68% 48.42% 54.33% 53.43% 65.09% 62.16% 40.24% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 919,682 890,567 876,438 843,149 826,389 805,466 801,986 9.54%
NOSH 208,072 208,076 208,180 208,185 208,158 208,130 206,697 0.44%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 24.82% 24.47% 22.42% 23.70% 20.16% 19.98% 19.95% -
ROE 15.19% 14.47% 13.11% 13.86% 11.61% 12.47% 11.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 270.54 253.19 246.28 236.87 228.60 227.18 213.71 17.00%
EPS 67.14 61.95 55.21 56.13 46.08 48.27 45.52 29.54%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 18.32 38.88%
NAPS 4.42 4.28 4.21 4.05 3.97 3.87 3.88 9.06%
Adjusted Per Share Value based on latest NOSH - 208,185
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 135.23 126.56 123.17 118.47 114.31 113.59 106.12 17.52%
EPS 33.56 30.97 27.61 28.07 23.05 24.13 22.60 30.12%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 9.10 39.49%
NAPS 2.2094 2.1394 2.1055 2.0255 1.9852 1.935 1.9266 9.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.98 5.10 4.80 4.30 4.86 4.78 4.48 -
P/RPS 1.84 2.01 1.95 1.82 2.13 2.10 2.10 -8.42%
P/EPS 7.42 8.23 8.69 7.66 10.55 9.90 9.84 -17.13%
EY 13.48 12.15 11.50 13.05 9.48 10.10 10.16 20.72%
DY 6.02 5.88 6.25 6.98 6.17 6.28 4.09 29.36%
P/NAPS 1.13 1.19 1.14 1.06 1.22 1.24 1.15 -1.16%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 13/11/03 -
Price 5.05 5.00 4.98 4.64 4.58 4.88 4.68 -
P/RPS 1.87 1.97 2.02 1.96 2.00 2.15 2.19 -9.98%
P/EPS 7.52 8.07 9.02 8.27 9.94 10.11 10.28 -18.79%
EY 13.29 12.39 11.09 12.10 10.06 9.89 9.73 23.08%
DY 5.94 6.00 6.02 6.47 6.55 6.15 3.91 32.11%
P/NAPS 1.14 1.17 1.18 1.15 1.15 1.26 1.21 -3.89%

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