[UTDPLT] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 20.64%
YoY- 106.31%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 369,854 328,837 291,515 259,447 257,562 238,097 222,538 40.43%
PBT 107,521 93,975 71,567 65,397 53,156 39,765 32,039 124.64%
Tax -38,278 -33,075 -21,063 -18,901 -14,614 -11,225 -8,383 175.99%
NP 69,243 60,900 50,504 46,496 38,542 28,540 23,656 105.02%
-
NP to SH 75,219 66,876 50,504 46,496 38,542 28,540 23,656 116.69%
-
Tax Rate 35.60% 35.20% 29.43% 28.90% 27.49% 28.23% 26.16% -
Total Cost 300,611 267,937 241,011 212,951 219,020 209,557 198,882 31.80%
-
Net Worth 738,288 768,078 566,384 566,834 551,551 541,343 531,790 24.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 37,859 37,859 37,859 30,301 30,301 30,301 30,301 16.05%
Div Payout % 50.33% 56.61% 74.96% 65.17% 78.62% 106.17% 128.09% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 738,288 768,078 566,384 566,834 551,551 541,343 531,790 24.52%
NOSH 198,464 205,919 151,439 151,559 151,525 151,636 151,507 19.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.72% 18.52% 17.32% 17.92% 14.96% 11.99% 10.63% -
ROE 10.19% 8.71% 8.92% 8.20% 6.99% 5.27% 4.45% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 186.36 159.69 192.50 171.18 169.98 157.02 146.88 17.25%
EPS 37.90 32.48 33.35 30.68 25.44 18.82 15.61 80.93%
DPS 19.08 18.39 25.00 20.00 20.00 20.00 20.00 -3.09%
NAPS 3.72 3.73 3.74 3.74 3.64 3.57 3.51 3.96%
Adjusted Per Share Value based on latest NOSH - 151,559
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 88.85 79.00 70.03 62.33 61.87 57.20 53.46 40.43%
EPS 18.07 16.07 12.13 11.17 9.26 6.86 5.68 116.76%
DPS 9.10 9.10 9.10 7.28 7.28 7.28 7.28 16.08%
NAPS 1.7736 1.8452 1.3606 1.3617 1.325 1.3005 1.2775 24.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.42 4.20 4.24 3.98 3.98 3.70 3.66 -
P/RPS 2.37 2.63 2.20 2.32 2.34 2.36 2.49 -3.24%
P/EPS 11.66 12.93 12.71 12.97 15.65 19.66 23.44 -37.29%
EY 8.57 7.73 7.87 7.71 6.39 5.09 4.27 59.31%
DY 4.32 4.38 5.90 5.03 5.03 5.41 5.46 -14.49%
P/NAPS 1.19 1.13 1.13 1.06 1.09 1.04 1.04 9.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 -
Price 4.52 4.28 4.44 4.16 4.40 4.08 3.68 -
P/RPS 2.43 2.68 2.31 2.43 2.59 2.60 2.51 -2.14%
P/EPS 11.93 13.18 13.31 13.56 17.30 21.68 23.57 -36.56%
EY 8.39 7.59 7.51 7.37 5.78 4.61 4.24 57.81%
DY 4.22 4.30 5.63 4.81 4.55 4.90 5.43 -15.50%
P/NAPS 1.22 1.15 1.19 1.11 1.21 1.14 1.05 10.55%

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