[UTDPLT] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -24.85%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 213,130 226,839 241,693 279,711 335,412 385,813 314,108 -22.76%
PBT 28,487 29,975 41,303 49,392 63,118 82,027 69,420 -44.74%
Tax -5,950 -5,553 -6,765 -9,306 -9,776 -6,894 -4,932 13.31%
NP 22,537 24,422 34,538 40,086 53,342 75,133 64,488 -50.35%
-
NP to SH 22,537 24,422 34,538 40,086 53,342 75,133 64,488 -50.35%
-
Tax Rate 20.89% 18.53% 16.38% 18.84% 15.49% 8.40% 7.10% -
Total Cost 190,593 202,417 207,155 239,625 282,070 310,680 249,620 -16.44%
-
Net Worth 553,374 541,091 541,084 539,476 560,427 549,663 539,617 1.69%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 30,307 30,307 30,307 30,307 37,878 37,878 37,878 -13.80%
Div Payout % 134.48% 124.10% 87.75% 75.61% 71.01% 50.42% 58.74% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 553,374 541,091 541,084 539,476 560,427 549,663 539,617 1.69%
NOSH 151,609 151,142 151,564 151,538 151,466 151,422 151,577 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.57% 10.77% 14.29% 14.33% 15.90% 19.47% 20.53% -
ROE 4.07% 4.51% 6.38% 7.43% 9.52% 13.67% 11.95% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 140.58 150.08 159.47 184.58 221.44 254.79 207.23 -22.77%
EPS 14.87 16.16 22.79 26.45 35.22 49.62 42.54 -50.34%
DPS 20.00 20.00 20.00 20.00 25.00 25.00 24.99 -13.78%
NAPS 3.65 3.58 3.57 3.56 3.70 3.63 3.56 1.67%
Adjusted Per Share Value based on latest NOSH - 151,538
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 51.20 54.49 58.06 67.19 80.58 92.68 75.46 -22.76%
EPS 5.41 5.87 8.30 9.63 12.81 18.05 15.49 -50.37%
DPS 7.28 7.28 7.28 7.28 9.10 9.10 9.10 -13.81%
NAPS 1.3294 1.2999 1.2998 1.296 1.3463 1.3205 1.2963 1.69%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.06 3.08 2.90 3.36 3.30 3.60 4.06 -
P/RPS 2.18 2.05 1.82 1.82 1.49 1.41 1.96 7.34%
P/EPS 20.59 19.06 12.73 12.70 9.37 7.26 9.54 66.93%
EY 4.86 5.25 7.86 7.87 10.67 13.78 10.48 -40.05%
DY 6.54 6.49 6.90 5.95 7.58 6.94 6.16 4.06%
P/NAPS 0.84 0.86 0.81 0.94 0.89 0.99 1.14 -18.40%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 27/08/01 28/05/01 26/02/01 20/11/00 28/08/00 - -
Price 3.40 3.60 2.98 3.08 3.40 3.60 0.00 -
P/RPS 2.42 2.40 1.87 1.67 1.54 1.41 0.00 -
P/EPS 22.87 22.28 13.08 11.64 9.65 7.26 0.00 -
EY 4.37 4.49 7.65 8.59 10.36 13.78 0.00 -
DY 5.88 5.56 6.71 6.49 7.35 6.94 0.00 -
P/NAPS 0.93 1.01 0.83 0.87 0.92 0.99 0.00 -

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