[UTDPLT] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.62%
YoY- 113.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 441,733 369,854 328,837 291,515 259,447 257,562 238,097 50.92%
PBT 132,503 107,521 93,975 71,567 65,397 53,156 39,765 122.92%
Tax -44,392 -38,278 -33,075 -21,063 -18,901 -14,614 -11,225 149.87%
NP 88,111 69,243 60,900 50,504 46,496 38,542 28,540 111.87%
-
NP to SH 94,087 75,219 66,876 50,504 46,496 38,542 28,540 121.34%
-
Tax Rate 33.50% 35.60% 35.20% 29.43% 28.90% 27.49% 28.23% -
Total Cost 353,622 300,611 267,937 241,011 212,951 219,020 209,557 41.69%
-
Net Worth 801,986 738,288 768,078 566,384 566,834 551,551 541,343 29.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 37,859 37,859 37,859 37,859 30,301 30,301 30,301 15.98%
Div Payout % 40.24% 50.33% 56.61% 74.96% 65.17% 78.62% 106.17% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 801,986 738,288 768,078 566,384 566,834 551,551 541,343 29.92%
NOSH 206,697 198,464 205,919 151,439 151,559 151,525 151,636 22.91%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.95% 18.72% 18.52% 17.32% 17.92% 14.96% 11.99% -
ROE 11.73% 10.19% 8.71% 8.92% 8.20% 6.99% 5.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 213.71 186.36 159.69 192.50 171.18 169.98 157.02 22.79%
EPS 45.52 37.90 32.48 33.35 30.68 25.44 18.82 80.08%
DPS 18.32 19.08 18.39 25.00 20.00 20.00 20.00 -5.67%
NAPS 3.88 3.72 3.73 3.74 3.74 3.64 3.57 5.70%
Adjusted Per Share Value based on latest NOSH - 151,439
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.12 88.85 79.00 70.03 62.33 61.87 57.20 50.92%
EPS 22.60 18.07 16.07 12.13 11.17 9.26 6.86 121.24%
DPS 9.10 9.10 9.10 9.10 7.28 7.28 7.28 16.02%
NAPS 1.9266 1.7736 1.8452 1.3606 1.3617 1.325 1.3005 29.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.48 4.42 4.20 4.24 3.98 3.98 3.70 -
P/RPS 2.10 2.37 2.63 2.20 2.32 2.34 2.36 -7.47%
P/EPS 9.84 11.66 12.93 12.71 12.97 15.65 19.66 -36.93%
EY 10.16 8.57 7.73 7.87 7.71 6.39 5.09 58.46%
DY 4.09 4.32 4.38 5.90 5.03 5.03 5.41 -16.99%
P/NAPS 1.15 1.19 1.13 1.13 1.06 1.09 1.04 6.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 -
Price 4.68 4.52 4.28 4.44 4.16 4.40 4.08 -
P/RPS 2.19 2.43 2.68 2.31 2.43 2.59 2.60 -10.80%
P/EPS 10.28 11.93 13.18 13.31 13.56 17.30 21.68 -39.16%
EY 9.73 8.39 7.59 7.51 7.37 5.78 4.61 64.46%
DY 3.91 4.22 4.30 5.63 4.81 4.55 4.90 -13.95%
P/NAPS 1.21 1.22 1.15 1.19 1.11 1.21 1.14 4.04%

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