[UTDPLT] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -7.72%
YoY- -57.75%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 257,562 238,097 222,538 213,130 226,839 241,693 279,711 -5.36%
PBT 53,156 39,765 32,039 28,487 29,975 41,303 49,392 5.03%
Tax -14,614 -11,225 -8,383 -5,950 -5,553 -6,765 -9,306 35.21%
NP 38,542 28,540 23,656 22,537 24,422 34,538 40,086 -2.59%
-
NP to SH 38,542 28,540 23,656 22,537 24,422 34,538 40,086 -2.59%
-
Tax Rate 27.49% 28.23% 26.16% 20.89% 18.53% 16.38% 18.84% -
Total Cost 219,020 209,557 198,882 190,593 202,417 207,155 239,625 -5.83%
-
Net Worth 551,551 541,343 531,790 553,374 541,091 541,084 539,476 1.49%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 30,301 30,301 30,301 30,307 30,307 30,307 30,307 -0.01%
Div Payout % 78.62% 106.17% 128.09% 134.48% 124.10% 87.75% 75.61% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 551,551 541,343 531,790 553,374 541,091 541,084 539,476 1.49%
NOSH 151,525 151,636 151,507 151,609 151,142 151,564 151,538 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.96% 11.99% 10.63% 10.57% 10.77% 14.29% 14.33% -
ROE 6.99% 5.27% 4.45% 4.07% 4.51% 6.38% 7.43% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 169.98 157.02 146.88 140.58 150.08 159.47 184.58 -5.35%
EPS 25.44 18.82 15.61 14.87 16.16 22.79 26.45 -2.56%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 3.64 3.57 3.51 3.65 3.58 3.57 3.56 1.49%
Adjusted Per Share Value based on latest NOSH - 151,609
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 61.87 57.20 53.46 51.20 54.49 58.06 67.19 -5.36%
EPS 9.26 6.86 5.68 5.41 5.87 8.30 9.63 -2.58%
DPS 7.28 7.28 7.28 7.28 7.28 7.28 7.28 0.00%
NAPS 1.325 1.3005 1.2775 1.3294 1.2999 1.2998 1.296 1.49%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.98 3.70 3.66 3.06 3.08 2.90 3.36 -
P/RPS 2.34 2.36 2.49 2.18 2.05 1.82 1.82 18.29%
P/EPS 15.65 19.66 23.44 20.59 19.06 12.73 12.70 14.98%
EY 6.39 5.09 4.27 4.86 5.25 7.86 7.87 -13.00%
DY 5.03 5.41 5.46 6.54 6.49 6.90 5.95 -10.62%
P/NAPS 1.09 1.04 1.04 0.84 0.86 0.81 0.94 10.40%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 28/05/01 26/02/01 -
Price 4.40 4.08 3.68 3.40 3.60 2.98 3.08 -
P/RPS 2.59 2.60 2.51 2.42 2.40 1.87 1.67 34.09%
P/EPS 17.30 21.68 23.57 22.87 22.28 13.08 11.64 30.32%
EY 5.78 4.61 4.24 4.37 4.49 7.65 8.59 -23.26%
DY 4.55 4.90 5.43 5.88 5.56 6.71 6.49 -21.13%
P/NAPS 1.21 1.14 1.05 0.93 1.01 0.83 0.87 24.67%

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