[UTDPLT] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.77%
YoY- 98.91%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 512,706 493,133 475,844 472,833 441,733 369,854 328,837 34.35%
PBT 142,005 140,340 135,021 140,827 132,503 107,521 93,975 31.58%
Tax -27,075 -23,480 -39,092 -46,347 -44,392 -38,278 -33,075 -12.46%
NP 114,930 116,860 95,929 94,480 88,111 69,243 60,900 52.53%
-
NP to SH 114,930 116,860 95,929 100,456 94,087 75,219 66,876 43.33%
-
Tax Rate 19.07% 16.73% 28.95% 32.91% 33.50% 35.60% 35.20% -
Total Cost 397,776 376,273 379,915 378,353 353,622 300,611 267,937 30.04%
-
Net Worth 876,438 843,149 826,389 805,466 801,986 738,288 768,078 9.17%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 62,439 62,439 62,439 62,439 37,859 37,859 37,859 39.46%
Div Payout % 54.33% 53.43% 65.09% 62.16% 40.24% 50.33% 56.61% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 876,438 843,149 826,389 805,466 801,986 738,288 768,078 9.17%
NOSH 208,180 208,185 208,158 208,130 206,697 198,464 205,919 0.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 22.42% 23.70% 20.16% 19.98% 19.95% 18.72% 18.52% -
ROE 13.11% 13.86% 11.61% 12.47% 11.73% 10.19% 8.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 246.28 236.87 228.60 227.18 213.71 186.36 159.69 33.38%
EPS 55.21 56.13 46.08 48.27 45.52 37.90 32.48 42.29%
DPS 30.00 30.00 30.00 30.00 18.32 19.08 18.39 38.45%
NAPS 4.21 4.05 3.97 3.87 3.88 3.72 3.73 8.38%
Adjusted Per Share Value based on latest NOSH - 208,130
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 123.17 118.47 114.31 113.59 106.12 88.85 79.00 34.34%
EPS 27.61 28.07 23.05 24.13 22.60 18.07 16.07 43.30%
DPS 15.00 15.00 15.00 15.00 9.10 9.10 9.10 39.41%
NAPS 2.1055 2.0255 1.9852 1.935 1.9266 1.7736 1.8452 9.17%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.80 4.30 4.86 4.78 4.48 4.42 4.20 -
P/RPS 1.95 1.82 2.13 2.10 2.10 2.37 2.63 -18.03%
P/EPS 8.69 7.66 10.55 9.90 9.84 11.66 12.93 -23.21%
EY 11.50 13.05 9.48 10.10 10.16 8.57 7.73 30.22%
DY 6.25 6.98 6.17 6.28 4.09 4.32 4.38 26.66%
P/NAPS 1.14 1.06 1.22 1.24 1.15 1.19 1.13 0.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 -
Price 4.98 4.64 4.58 4.88 4.68 4.52 4.28 -
P/RPS 2.02 1.96 2.00 2.15 2.19 2.43 2.68 -17.13%
P/EPS 9.02 8.27 9.94 10.11 10.28 11.93 13.18 -22.28%
EY 11.09 12.10 10.06 9.89 9.73 8.39 7.59 28.67%
DY 6.02 6.47 6.55 6.15 3.91 4.22 4.30 25.06%
P/NAPS 1.18 1.15 1.15 1.26 1.21 1.22 1.15 1.72%

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