[UTDPLT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.65%
YoY- 22.15%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 589,139 562,919 526,824 512,706 493,133 475,844 472,833 15.80%
PBT 189,376 175,955 160,661 142,005 140,340 135,021 140,827 21.85%
Tax -55,559 -36,257 -31,754 -27,075 -23,480 -39,092 -46,347 12.85%
NP 133,817 139,698 128,907 114,930 116,860 95,929 94,480 26.14%
-
NP to SH 133,817 139,698 128,907 114,930 116,860 95,929 100,456 21.08%
-
Tax Rate 29.34% 20.61% 19.76% 19.07% 16.73% 28.95% 32.91% -
Total Cost 455,322 423,221 397,917 397,776 376,273 379,915 378,353 13.15%
-
Net Worth 932,389 919,682 890,567 876,438 843,149 826,389 805,466 10.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 62,422 62,422 62,422 62,439 62,439 62,439 62,439 -0.01%
Div Payout % 46.65% 44.68% 48.42% 54.33% 53.43% 65.09% 62.16% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 932,389 919,682 890,567 876,438 843,149 826,389 805,466 10.25%
NOSH 208,122 208,072 208,076 208,180 208,185 208,158 208,130 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 22.71% 24.82% 24.47% 22.42% 23.70% 20.16% 19.98% -
ROE 14.35% 15.19% 14.47% 13.11% 13.86% 11.61% 12.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 283.07 270.54 253.19 246.28 236.87 228.60 227.18 15.80%
EPS 64.30 67.14 61.95 55.21 56.13 46.08 48.27 21.08%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 4.48 4.42 4.28 4.21 4.05 3.97 3.87 10.25%
Adjusted Per Share Value based on latest NOSH - 208,180
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 141.53 135.23 126.56 123.17 118.47 114.31 113.59 15.80%
EPS 32.15 33.56 30.97 27.61 28.07 23.05 24.13 21.10%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 2.2399 2.2094 2.1394 2.1055 2.0255 1.9852 1.935 10.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.35 4.98 5.10 4.80 4.30 4.86 4.78 -
P/RPS 1.89 1.84 2.01 1.95 1.82 2.13 2.10 -6.78%
P/EPS 8.32 7.42 8.23 8.69 7.66 10.55 9.90 -10.95%
EY 12.02 13.48 12.15 11.50 13.05 9.48 10.10 12.31%
DY 5.61 6.02 5.88 6.25 6.98 6.17 6.28 -7.25%
P/NAPS 1.19 1.13 1.19 1.14 1.06 1.22 1.24 -2.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 26/02/04 -
Price 5.45 5.05 5.00 4.98 4.64 4.58 4.88 -
P/RPS 1.93 1.87 1.97 2.02 1.96 2.00 2.15 -6.94%
P/EPS 8.48 7.52 8.07 9.02 8.27 9.94 10.11 -11.06%
EY 11.80 13.29 12.39 11.09 12.10 10.06 9.89 12.50%
DY 5.50 5.94 6.00 6.02 6.47 6.55 6.15 -7.18%
P/NAPS 1.22 1.14 1.17 1.18 1.15 1.15 1.26 -2.12%

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