[UTDPLT] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.08%
YoY- 102.36%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 493,133 475,844 472,833 441,733 369,854 328,837 291,515 42.01%
PBT 140,340 135,021 140,827 132,503 107,521 93,975 71,567 56.73%
Tax -23,480 -39,092 -46,347 -44,392 -38,278 -33,075 -21,063 7.51%
NP 116,860 95,929 94,480 88,111 69,243 60,900 50,504 75.03%
-
NP to SH 116,860 95,929 100,456 94,087 75,219 66,876 50,504 75.03%
-
Tax Rate 16.73% 28.95% 32.91% 33.50% 35.60% 35.20% 29.43% -
Total Cost 376,273 379,915 378,353 353,622 300,611 267,937 241,011 34.61%
-
Net Worth 843,149 826,389 805,466 801,986 738,288 768,078 566,384 30.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 62,439 62,439 62,439 37,859 37,859 37,859 37,859 39.63%
Div Payout % 53.43% 65.09% 62.16% 40.24% 50.33% 56.61% 74.96% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 843,149 826,389 805,466 801,986 738,288 768,078 566,384 30.40%
NOSH 208,185 208,158 208,130 206,697 198,464 205,919 151,439 23.65%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 23.70% 20.16% 19.98% 19.95% 18.72% 18.52% 17.32% -
ROE 13.86% 11.61% 12.47% 11.73% 10.19% 8.71% 8.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 236.87 228.60 227.18 213.71 186.36 159.69 192.50 14.84%
EPS 56.13 46.08 48.27 45.52 37.90 32.48 33.35 41.53%
DPS 30.00 30.00 30.00 18.32 19.08 18.39 25.00 12.93%
NAPS 4.05 3.97 3.87 3.88 3.72 3.73 3.74 5.45%
Adjusted Per Share Value based on latest NOSH - 206,697
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 118.47 114.31 113.59 106.12 88.85 79.00 70.03 42.02%
EPS 28.07 23.05 24.13 22.60 18.07 16.07 12.13 75.04%
DPS 15.00 15.00 15.00 9.10 9.10 9.10 9.10 39.58%
NAPS 2.0255 1.9852 1.935 1.9266 1.7736 1.8452 1.3606 30.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.30 4.86 4.78 4.48 4.42 4.20 4.24 -
P/RPS 1.82 2.13 2.10 2.10 2.37 2.63 2.20 -11.88%
P/EPS 7.66 10.55 9.90 9.84 11.66 12.93 12.71 -28.67%
EY 13.05 9.48 10.10 10.16 8.57 7.73 7.87 40.13%
DY 6.98 6.17 6.28 4.09 4.32 4.38 5.90 11.86%
P/NAPS 1.06 1.22 1.24 1.15 1.19 1.13 1.13 -4.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 -
Price 4.64 4.58 4.88 4.68 4.52 4.28 4.44 -
P/RPS 1.96 2.00 2.15 2.19 2.43 2.68 2.31 -10.38%
P/EPS 8.27 9.94 10.11 10.28 11.93 13.18 13.31 -27.20%
EY 12.10 10.06 9.89 9.73 8.39 7.59 7.51 37.47%
DY 6.47 6.55 6.15 3.91 4.22 4.30 5.63 9.72%
P/NAPS 1.15 1.15 1.26 1.21 1.22 1.15 1.19 -2.25%

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