[UTDPLT] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.16%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 585,177 589,139 562,919 526,824 512,706 493,133 475,844 14.76%
PBT 191,785 189,376 175,955 160,661 142,005 140,340 135,021 26.33%
Tax -53,354 -55,559 -36,257 -31,754 -27,075 -23,480 -39,092 23.01%
NP 138,431 133,817 139,698 128,907 114,930 116,860 95,929 27.67%
-
NP to SH 138,431 133,817 139,698 128,907 114,930 116,860 95,929 27.67%
-
Tax Rate 27.82% 29.34% 20.61% 19.76% 19.07% 16.73% 28.95% -
Total Cost 446,746 455,322 423,221 397,917 397,776 376,273 379,915 11.39%
-
Net Worth 969,927 932,389 919,682 890,567 876,438 843,149 826,389 11.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 62,422 62,422 62,422 62,422 62,439 62,439 62,439 -0.01%
Div Payout % 45.09% 46.65% 44.68% 48.42% 54.33% 53.43% 65.09% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 969,927 932,389 919,682 890,567 876,438 843,149 826,389 11.25%
NOSH 208,138 208,122 208,072 208,076 208,180 208,185 208,158 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.66% 22.71% 24.82% 24.47% 22.42% 23.70% 20.16% -
ROE 14.27% 14.35% 15.19% 14.47% 13.11% 13.86% 11.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 281.15 283.07 270.54 253.19 246.28 236.87 228.60 14.77%
EPS 66.51 64.30 67.14 61.95 55.21 56.13 46.08 27.68%
DPS 30.00 30.00 30.00 30.00 30.00 30.00 30.00 0.00%
NAPS 4.66 4.48 4.42 4.28 4.21 4.05 3.97 11.26%
Adjusted Per Share Value based on latest NOSH - 208,076
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 140.58 141.53 135.23 126.56 123.17 118.47 114.31 14.77%
EPS 33.26 32.15 33.56 30.97 27.61 28.07 23.05 27.66%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 2.3301 2.2399 2.2094 2.1394 2.1055 2.0255 1.9852 11.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.30 5.35 4.98 5.10 4.80 4.30 4.86 -
P/RPS 2.24 1.89 1.84 2.01 1.95 1.82 2.13 3.41%
P/EPS 9.47 8.32 7.42 8.23 8.69 7.66 10.55 -6.94%
EY 10.56 12.02 13.48 12.15 11.50 13.05 9.48 7.45%
DY 4.76 5.61 6.02 5.88 6.25 6.98 6.17 -15.87%
P/NAPS 1.35 1.19 1.13 1.19 1.14 1.06 1.22 6.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 17/05/05 28/02/05 09/11/04 30/08/04 17/05/04 -
Price 6.75 5.45 5.05 5.00 4.98 4.64 4.58 -
P/RPS 2.40 1.93 1.87 1.97 2.02 1.96 2.00 12.91%
P/EPS 10.15 8.48 7.52 8.07 9.02 8.27 9.94 1.40%
EY 9.85 11.80 13.29 12.39 11.09 12.10 10.06 -1.39%
DY 4.44 5.50 5.94 6.00 6.02 6.47 6.55 -22.81%
P/NAPS 1.45 1.22 1.14 1.17 1.18 1.15 1.15 16.69%

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